Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.46% first-year return on $77,850 initial cash invested.
6.46%
Cash On Cash
8.73%
Cap Rate
1.36
DSCR
$3,332
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $2,913 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,332
Total Expenses
$2,913
Mortgage P&I
46%
$1,521
Property Taxes
5%
$159
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$400
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$367