Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.06% first-year return on $77,829 initial cash invested.
5.06%
Cash On Cash
8%
Cap Rate
1.32
DSCR
$3,200
Rent
$328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $2,872 expenses = $328 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,200
Total Expenses
$2,872
Mortgage P&I
45%
$1,444
Property Taxes
8%
$240
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352