Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.17% first-year return on $85,179 initial cash invested.
13.17%
Cash On Cash
10.65%
Cap Rate
1.67
DSCR
$5,019
Rent
$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,019 income − $4,084 expenses = $935 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,019
Total Expenses
$4,084
Mortgage P&I
34%
$1,703
Property Taxes
11%
$562
Home Insurance
2%
$112
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552