Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.53% first-year return on $77,829 initial cash invested.
3.53%
Cash On Cash
7.58%
Cap Rate
1.26
DSCR
$3,462
Rent
$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $3,233 expenses = $229 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,462
Total Expenses
$3,233
Mortgage P&I
41%
$1,433
Property Taxes
15%
$523
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$415
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$381