Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.55% first-year return on $86,250 initial cash invested.
10.55%
Cash On Cash
9.79%
Cap Rate
1.53
DSCR
$4,094
Rent
$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $3,336 expenses = $758 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,094
Total Expenses
$3,336
Mortgage P&I
42%
$1,730
Property Taxes
2%
$100
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450