Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.15% first-year return on $83,919 initial cash invested.
11.15%
Cash On Cash
9.55%
Cap Rate
1.62
DSCR
$4,506
Rent
$780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,506 income − $3,726 expenses = $780 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,919
Downpayment
20%
$62,780
Closing costs
1%
$3,139
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,506
Total Expenses
$3,726
Mortgage P&I
34%
$1,539
Property Taxes
8%
$377
Home Insurance
3%
$114
HOA
4%
$164
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496