Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.24% first-year return on $84,150 initial cash invested.
11.24%
Cash On Cash
9.84%
Cap Rate
1.59
DSCR
$4,180
Rent
$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,180 income − $3,392 expenses = $788 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,180
Total Expenses
$3,392
Mortgage P&I
39%
$1,629
Property Taxes
6%
$232
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460