Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.49% first-year return on $77,829 initial cash invested.
13.49%
Cash On Cash
10.59%
Cap Rate
1.7
DSCR
$4,036
Rent
$875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $3,161 expenses = $875 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
$4,036
Total Expenses
$3,161
Mortgage P&I
37%
$1,478
Property Taxes
5%
$210
Home Insurance
3%
$102
HOA
0%
$0
Property Management
12%
$484
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$444