Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.66% first-year return on $77,766 initial cash invested.
8.66%
Cash On Cash
9.24%
Cap Rate
1.47
DSCR
$3,446
Rent
$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $2,885 expenses = $561 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,766
Downpayment
20%
$56,920
Closing costs
1%
$2,846
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,446
Total Expenses
$2,885
Mortgage P&I
43%
$1,492
Property Taxes
3%
$95
Home Insurance
4%
$126
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$379