Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.19% first-year return on $77,850 initial cash invested.
10.19%
Cash On Cash
9.61%
Cap Rate
1.56
DSCR
$3,924
Rent
$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,924 income − $3,263 expenses = $661 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
$3,924
Total Expenses
$3,263
Mortgage P&I
37%
$1,464
Property Taxes
9%
$364
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432