Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.34% first-year return on $77,997 initial cash invested.
9.34%
Cash On Cash
9.28%
Cap Rate
1.51
DSCR
$3,450
Rent
$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,450 income − $2,843 expenses = $607 cash flow
Investment Breakdown
|
Purchase Price
$286k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,997
Downpayment
20%
$57,140
Closing costs
1%
$2,857
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$2,843
Mortgage P&I
42%
$1,465
Property Taxes
3%
$102
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380