Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.1% first-year return on $84,465 initial cash invested.
13.1%
Cash On Cash
10.34%
Cap Rate
1.66
DSCR
$4,011
Rent
$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,465
Downpayment
20%
$63,300
Closing costs
1%
$3,165
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$3,089
Mortgage P&I
41%
$1,646
Property Taxes
0%
$6
Home Insurance
2%
$75
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441