Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.45% first-year return on $85,410 initial cash invested.
11.45%
Cash On Cash
9.92%
Cap Rate
1.6
DSCR
$4,632
Rent
$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,632 income − $3,817 expenses = $815 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,410
Downpayment
20%
$64,200
Closing costs
1%
$3,210
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,632
Total Expenses
$3,817
Mortgage P&I
36%
$1,654
Property Taxes
10%
$474
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510