Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.56% first-year return on $83,940 initial cash invested.
18.56%
Cash On Cash
11.69%
Cap Rate
1.98
DSCR
$5,334
Rent
$1,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,334 income − $4,036 expenses = $1,298 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,940
Downpayment
20%
$62,800
Closing costs
1%
$3,140
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,334
Total Expenses
$4,036
Mortgage P&I
29%
$1,548
Property Taxes
6%
$296
Home Insurance
2%
$129
HOA
5%
$250
Property Management
12%
$640
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$587