Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.39% first-year return on $77,787 initial cash invested.
9.39%
Cash On Cash
9.43%
Cap Rate
1.51
DSCR
$3,742
Rent
$609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,742 income − $3,133 expenses = $609 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,742
Total Expenses
$3,133
Mortgage P&I
40%
$1,479
Property Taxes
8%
$282
Home Insurance
3%
$98
HOA
0%
$1
Property Management
12%
$449
CapEx
4%
$150
Vacancy
3%
$112
Maintenance
4%
$150
Other
11%
$412