Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.6% first-year return on $84,150 initial cash invested.
15.6%
Cash On Cash
11.05%
Cap Rate
1.78
DSCR
$4,532
Rent
$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $3,438 expenses = $1,094 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,532
Total Expenses
$3,438
Mortgage P&I
36%
$1,626
Property Taxes
4%
$161
Home Insurance
2%
$110
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499