Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.78% first-year return on $77,850 initial cash invested.
12.78%
Cash On Cash
10.4%
Cap Rate
1.66
DSCR
$3,842
Rent
$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,842 income − $3,013 expenses = $829 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,842
Total Expenses
$3,013
Mortgage P&I
39%
$1,488
Property Taxes
3%
$118
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423