Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.22% first-year return on $77,850 initial cash invested.
2.22%
Cash On Cash
7.28%
Cap Rate
1.18
DSCR
$2,980
Rent
$144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $2,836 expenses = $144 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
$2,980
Total Expenses
$2,836
Mortgage P&I
49%
$1,467
Property Taxes
9%
$256
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$358
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$328