Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.83% first-year return on $77,850 initial cash invested.
13.83%
Cash On Cash
10.8%
Cap Rate
1.72
DSCR
$4,416
Rent
$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,416 income − $3,519 expenses = $897 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,416
Total Expenses
$3,519
Mortgage P&I
34%
$1,491
Property Taxes
10%
$426
Home Insurance
2%
$100
HOA
0%
$0
Property Management
12%
$530
CapEx
4%
$177
Vacancy
3%
$132
Maintenance
4%
$177
Other
11%
$486