Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.64% first-year return on $77,934 initial cash invested.
12.64%
Cash On Cash
10.26%
Cap Rate
1.68
DSCR
$4,142
Rent
$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,142 income − $3,321 expenses = $821 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,934
Downpayment
20%
$57,080
Closing costs
1%
$2,854
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,142
Total Expenses
$3,321
Mortgage P&I
35%
$1,452
Property Taxes
9%
$357
Home Insurance
2%
$103
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456