Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.26% first-year return on $77,850 initial cash invested.
9.26%
Cash On Cash
9.45%
Cap Rate
1.51
DSCR
$3,820
Rent
$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,820 income − $3,219 expenses = $601 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
$3,820
Total Expenses
$3,219
Mortgage P&I
39%
$1,491
Property Taxes
9%
$329
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420