Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.54% first-year return on $86,250 initial cash invested.
20.54%
Cash On Cash
12.24%
Cap Rate
2.05
DSCR
$5,610
Rent
$1,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,610 income − $4,134 expenses = $1,476 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,610
Total Expenses
$4,134
Mortgage P&I
29%
$1,615
Property Taxes
9%
$499
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617