Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.92% first-year return on $77,913 initial cash invested.
9.92%
Cash On Cash
9.41%
Cap Rate
1.54
DSCR
$3,614
Rent
$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $2,970 expenses = $644 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,913
Downpayment
20%
$57,060
Closing costs
1%
$2,853
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$2,970
Mortgage P&I
40%
$1,449
Property Taxes
6%
$220
Home Insurance
2%
$71
HOA
0%
$0
Property Management
12%
$434
CapEx
4%
$145
Vacancy
3%
$108
Maintenance
4%
$145
Other
11%
$398