Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.92% first-year return on $84,192 initial cash invested.
21.92%
Cash On Cash
12.81%
Cap Rate
2.09
DSCR
$5,362
Rent
$1,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,362 income − $3,824 expenses = $1,538 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,192
Downpayment
20%
$63,040
Closing costs
1%
$3,152
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,362
Total Expenses
$3,824
Mortgage P&I
30%
$1,614
Property Taxes
5%
$276
Home Insurance
2%
$112
HOA
0%
$0
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590