Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.48% first-year return on $77,848 initial cash invested.
10.48%
Cash On Cash
9.26%
Cap Rate
1.59
DSCR
$3,358
Rent
$680
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,848
Downpayment
20%
$56,998
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,358
Total Expenses
$2,678
Mortgage P&I
41%
$1,386
Property Taxes
2%
$51
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$403
CapEx
4%
$134
Vacancy
3%
$101
Maintenance
4%
$134
Other
11%
$369