Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.86% first-year return on $85,200 initial cash invested.
11.86%
Cash On Cash
9.9%
Cap Rate
1.64
DSCR
$4,764
Rent
$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $3,922 expenses = $842 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,764
Total Expenses
$3,922
Mortgage P&I
34%
$1,608
Property Taxes
12%
$577
Home Insurance
2%
$116
HOA
0%
$0
Property Management
12%
$572
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$524