Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.68% first-year return on $77,850 initial cash invested.
11.68%
Cash On Cash
9.85%
Cap Rate
1.64
DSCR
$3,792
Rent
$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $3,034 expenses = $758 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,792
Total Expenses
$3,034
Mortgage P&I
38%
$1,429
Property Taxes
6%
$215
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417