Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.05% first-year return on $77,850 initial cash invested.
10.05%
Cash On Cash
9.37%
Cap Rate
1.55
DSCR
$3,514
Rent
$652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,514 income − $2,862 expenses = $652 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,514
Total Expenses
$2,862
Mortgage P&I
41%
$1,433
Property Taxes
4%
$133
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$105
Maintenance
4%
$141
Other
11%
$387