Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.49% first-year return on $77,829 initial cash invested.
11.49%
Cash On Cash
9.63%
Cap Rate
1.64
DSCR
$3,736
Rent
$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,736
Total Expenses
$2,991
Mortgage P&I
37%
$1,393
Property Taxes
6%
$228
Home Insurance
3%
$101
HOA
0%
$0
Property Management
12%
$448
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$411