Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.78% first-year return on $77,829 initial cash invested.
3.78%
Cash On Cash
7.73%
Cap Rate
1.24
DSCR
$2,830
Rent
$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $2,585 expenses = $245 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,830
Total Expenses
$2,585
Mortgage P&I
52%
$1,477
Property Taxes
2%
$46
Home Insurance
4%
$100
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311