Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.52% first-year return on $77,766 initial cash invested.
8.52%
Cash On Cash
8.92%
Cap Rate
1.5
DSCR
$3,836
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $3,284 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,766
Downpayment
20%
$56,920
Closing costs
1%
$2,846
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,836
Total Expenses
$3,284
Mortgage P&I
37%
$1,411
Property Taxes
10%
$369
Home Insurance
5%
$201
HOA
0%
$0
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422