Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.72% first-year return on $77,745 initial cash invested.
12.72%
Cash On Cash
10.15%
Cap Rate
1.7
DSCR
$4,250
Rent
$824
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
$77,745
Downpayment
20%
$56,900
Closing costs
1%
$2,845
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$3,426
Mortgage P&I
33%
$1,413
Property Taxes
9%
$386
Home Insurance
2%
$100
HOA
2%
$81
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468