Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.78% first-year return on $85,788 initial cash invested.
10.78%
Cash On Cash
9.17%
Cap Rate
1.6
DSCR
$3,878
Rent
$771
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,788
Downpayment
20%
$64,560
Closing costs
1%
$3,228
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,878
Total Expenses
$3,107
Mortgage P&I
40%
$1,541
Property Taxes
3%
$132
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$427