Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.55% first-year return on $77,829 initial cash invested.
10.55%
Cash On Cash
9.33%
Cap Rate
1.6
DSCR
$3,702
Rent
$684
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
6.1%
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
$3,702
Total Expenses
$3,018
Mortgage P&I
37%
$1,384
Property Taxes
7%
$276
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$444
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$407