Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.51% first-year return on $85,452 initial cash invested.
18.51%
Cash On Cash
12.11%
Cap Rate
1.9
DSCR
$5,348
Rent
$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,348 income − $4,030 expenses = $1,318 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,452
Downpayment
20%
$64,240
Closing costs
1%
$3,212
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,348
Total Expenses
$4,030
Mortgage P&I
32%
$1,709
Property Taxes
7%
$387
Home Insurance
2%
$116
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588