Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.19% first-year return on $77,808 initial cash invested.
2.19%
Cash On Cash
7.08%
Cap Rate
1.18
DSCR
$2,950
Rent
$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,950 income − $2,808 expenses = $142 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,808
Downpayment
20%
$56,960
Closing costs
1%
$2,848
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,950
Total Expenses
$2,808
Mortgage P&I
48%
$1,421
Property Taxes
7%
$220
Home Insurance
3%
$102
HOA
2%
$63
Property Management
12%
$354
CapEx
4%
$118
Vacancy
3%
$88
Maintenance
4%
$118
Other
11%
$324