Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.65% first-year return on $77,850 initial cash invested.
7.65%
Cash On Cash
8.96%
Cap Rate
1.44
DSCR
$3,860
Rent
$496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $3,364 expenses = $496 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,860
Total Expenses
$3,364
Mortgage P&I
38%
$1,477
Property Taxes
12%
$475
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425