Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.03% first-year return on $84,150 initial cash invested.
17.03%
Cash On Cash
11.88%
Cap Rate
1.81
DSCR
$4,982
Rent
$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $3,788 expenses = $1,194 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,982
Total Expenses
$3,788
Mortgage P&I
35%
$1,725
Property Taxes
5%
$260
Home Insurance
2%
$110
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548