Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.29% first-year return on $84,150 initial cash invested.
11.29%
Cash On Cash
9.74%
Cap Rate
1.61
DSCR
$4,292
Rent
$792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,292 income − $3,500 expenses = $792 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,292
Total Expenses
$3,500
Mortgage P&I
37%
$1,592
Property Taxes
8%
$338
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472