Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.79% first-year return on $83,100 initial cash invested.
18.79%
Cash On Cash
11.97%
Cap Rate
1.95
DSCR
$5,144
Rent
$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,144 income − $3,843 expenses = $1,301 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,144
Total Expenses
$3,843
Mortgage P&I
31%
$1,586
Property Taxes
8%
$400
Home Insurance
2%
$108
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566