Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.91% first-year return on $84,129 initial cash invested.
18.91%
Cash On Cash
11.73%
Cap Rate
1.98
DSCR
$4,864
Rent
$1,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,129
Downpayment
20%
$62,980
Closing costs
1%
$3,149
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,864
Total Expenses
$3,538
Mortgage P&I
32%
$1,557
Property Taxes
4%
$200
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535