Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.98% first-year return on $77,829 initial cash invested.
9.98%
Cash On Cash
9.11%
Cap Rate
1.56
DSCR
$3,318
Rent
$647
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
$77,829
Downpayment
20%
$56,980
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,318
Total Expenses
$2,671
Mortgage P&I
42%
$1,384
Property Taxes
2%
$58
Home Insurance
3%
$100
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365