Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.25% first-year return on $77,850 initial cash invested.
24.25%
Cash On Cash
13.42%
Cap Rate
2.27
DSCR
$5,188
Rent
$1,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,188 income − $3,615 expenses = $1,573 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
$5,188
Total Expenses
$3,615
Mortgage P&I
27%
$1,407
Property Taxes
7%
$342
Home Insurance
2%
$100
HOA
0%
$0
Property Management
12%
$623
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$571