Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.07% first-year return on $77,829 initial cash invested.
4.07%
Cash On Cash
7.83%
Cap Rate
1.26
DSCR
$3,042
Rent
$264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,042 income − $2,778 expenses = $264 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,042
Total Expenses
$2,778
Mortgage P&I
48%
$1,473
Property Taxes
6%
$170
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$365
CapEx
4%
$122
Vacancy
3%
$91
Maintenance
4%
$122
Other
11%
$335