Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.81% first-year return on $77,766 initial cash invested.
13.81%
Cash On Cash
10.33%
Cap Rate
1.75
DSCR
$3,789
Rent
$895
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
$77,766
Downpayment
20%
$56,920
Closing costs
1%
$2,846
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$2,894
Mortgage P&I
37%
$1,402
Property Taxes
3%
$101
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417