Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.43% first-year return on $77,787 initial cash invested.
6.43%
Cash On Cash
8.27%
Cap Rate
1.38
DSCR
$3,076
Rent
$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $2,659 expenses = $417 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,787
Downpayment
20%
$56,940
Closing costs
1%
$2,847
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$2,659
Mortgage P&I
46%
$1,421
Property Taxes
2%
$70
Home Insurance
3%
$101
HOA
1%
$22
Property Management
12%
$369
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$338