Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.9% first-year return on $84,150 initial cash invested.
23.9%
Cash On Cash
13.22%
Cap Rate
2.21
DSCR
$5,553
Rent
$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,553 income − $3,877 expenses = $1,676 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,553
Total Expenses
$3,877
Mortgage P&I
28%
$1,572
Property Taxes
6%
$307
Home Insurance
2%
$110
HOA
0%
$0
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$167
Maintenance
4%
$222
Other
11%
$611