Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.58% first-year return on $86,250 initial cash invested.
16.58%
Cash On Cash
11.56%
Cap Rate
1.83
DSCR
$5,570
Rent
$1,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,570 income − $4,378 expenses = $1,192 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,570
Total Expenses
$4,378
Mortgage P&I
31%
$1,715
Property Taxes
12%
$655
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613