Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.64% first-year return on $84,843 initial cash invested.
14.64%
Cash On Cash
10.65%
Cap Rate
1.77
DSCR
$4,752
Rent
$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,752 income − $3,717 expenses = $1,035 cash flow
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,843
Downpayment
20%
$63,660
Closing costs
1%
$3,183
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,752
Total Expenses
$3,717
Mortgage P&I
34%
$1,600
Property Taxes
8%
$389
Home Insurance
2%
$112
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523