Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.89% first-year return on $77,913 initial cash invested.
1.89%
Cash On Cash
7%
Cap Rate
1.16
DSCR
$2,756
Rent
$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $2,633 expenses = $123 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,913
Downpayment
20%
$57,060
Closing costs
1%
$2,853
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,756
Total Expenses
$2,633
Mortgage P&I
52%
$1,432
Property Taxes
6%
$154
Home Insurance
4%
$102
HOA
0%
$8
Property Management
12%
$331
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303