Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.72% first-year return on $77,850 initial cash invested.
7.72%
Cash On Cash
8.56%
Cap Rate
1.45
DSCR
$3,153
Rent
$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,153 income − $2,652 expenses = $501 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,153
Total Expenses
$2,652
Mortgage P&I
45%
$1,407
Property Taxes
2%
$73
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$347