Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.83% first-year return on $77,829 initial cash invested.
1.83%
Cash On Cash
7.19%
Cap Rate
1.15
DSCR
$2,724
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $2,605 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,724
Total Expenses
$2,605
Mortgage P&I
54%
$1,479
Property Taxes
4%
$99
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$300