Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.49% first-year return on $84,780 initial cash invested.
11.49%
Cash On Cash
9.48%
Cap Rate
1.63
DSCR
$3,938
Rent
$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$318k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,780
Downpayment
20%
$63,600
Closing costs
1%
$3,180
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$3,126
Mortgage P&I
39%
$1,541
Property Taxes
3%
$133
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$473
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$433