Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 20.73% first-year return on $84,822 initial cash invested.
20.73%
Cash On Cash
12.06%
Cap Rate
2.08
DSCR
$4,971
Rent
$1,465
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
$84,822
Downpayment
20%
$63,640
Closing costs
1%
$3,182
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,971
Total Expenses
$3,506
Mortgage P&I
31%
$1,535
Property Taxes
3%
$168
Home Insurance
2%
$112
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547