Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.46% first-year return on $86,733 initial cash invested.
10.46%
Cash On Cash
9.47%
Cap Rate
1.55
DSCR
$4,064
Rent
$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,064 income − $3,308 expenses = $756 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,733
Downpayment
20%
$65,460
Closing costs
1%
$3,273
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,064
Total Expenses
$3,308
Mortgage P&I
41%
$1,663
Property Taxes
4%
$143
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$488
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$447