Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.95% first-year return on $77,850 initial cash invested.
12.95%
Cash On Cash
10.36%
Cap Rate
1.67
DSCR
$3,678
Rent
$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $2,838 expenses = $840 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,678
Total Expenses
$2,838
Mortgage P&I
40%
$1,473
Property Taxes
0%
$15
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$441
CapEx
4%
$147
Vacancy
3%
$110
Maintenance
4%
$147
Other
11%
$405