Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.09% first-year return on $85,809 initial cash invested.
11.09%
Cash On Cash
9.69%
Cap Rate
1.6
DSCR
$4,566
Rent
$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,566 income − $3,773 expenses = $793 cash flow
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,809
Downpayment
20%
$64,580
Closing costs
1%
$3,229
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,566
Total Expenses
$3,773
Mortgage P&I
36%
$1,631
Property Taxes
10%
$476
Home Insurance
2%
$113
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502