Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.94% first-year return on $77,934 initial cash invested.
2.94%
Cash On Cash
7.71%
Cap Rate
1.21
DSCR
$3,286
Rent
$191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $3,095 expenses = $191 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,934
Downpayment
20%
$57,080
Closing costs
1%
$2,854
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$3,095
Mortgage P&I
46%
$1,511
Property Taxes
11%
$366
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361