Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.03% first-year return on $85,809 initial cash invested.
11.03%
Cash On Cash
9.42%
Cap Rate
1.62
DSCR
$4,401
Rent
$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,401
Total Expenses
$3,612
Mortgage P&I
36%
$1,569
Property Taxes
10%
$430
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484