Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.26% first-year return on $86,250 initial cash invested.
12.26%
Cash On Cash
9.78%
Cap Rate
1.66
DSCR
$4,304
Rent
$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,304
Total Expenses
$3,423
Mortgage P&I
37%
$1,595
Property Taxes
6%
$252
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$516
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$473