Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.67% first-year return on $77,850 initial cash invested.
11.67%
Cash On Cash
9.66%
Cap Rate
1.64
DSCR
$3,490
Rent
$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,490
Total Expenses
$2,733
Mortgage P&I
40%
$1,397
Property Taxes
1%
$48
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384