Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.46% first-year return on $77,848 initial cash invested.
1.46%
Cash On Cash
6.83%
Cap Rate
1.15
DSCR
$3,040
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,848
Downpayment
20%
$56,998
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$2,945
Mortgage P&I
46%
$1,405
Property Taxes
13%
$389
Home Insurance
3%
$100
HOA
1%
$17
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$334