Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.27% first-year return on $85,536 initial cash invested.
10.27%
Cash On Cash
9.39%
Cap Rate
1.55
DSCR
$3,903
Rent
$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $3,171 expenses = $732 cash flow
Investment Breakdown
|
Purchase Price
$322k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,536
Downpayment
20%
$64,320
Closing costs
1%
$3,216
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$3,171
Mortgage P&I
42%
$1,628
Property Taxes
3%
$101
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429