Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.76% first-year return on $77,808 initial cash invested.
1.76%
Cash On Cash
7.07%
Cap Rate
1.16
DSCR
$2,916
Rent
$114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,916 income − $2,802 expenses = $114 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,808
Downpayment
20%
$56,960
Closing costs
1%
$2,848
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$2,916
Total Expenses
$2,802
Mortgage P&I
50%
$1,446
Property Taxes
9%
$259
Home Insurance
4%
$105
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$87
Maintenance
4%
$117
Other
11%
$321