Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.14% first-year return on $77,850 initial cash invested.
10.14%
Cash On Cash
9.49%
Cap Rate
1.57
DSCR
$4,071
Rent
$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $3,413 expenses = $658 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,071
Total Expenses
$3,413
Mortgage P&I
35%
$1,434
Property Taxes
12%
$494
Home Insurance
2%
$100
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448