Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.4% first-year return on $86,754 initial cash invested.
25.4%
Cash On Cash
13.42%
Cap Rate
2.29
DSCR
$5,694
Rent
$1,836
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,754
Downpayment
20%
$65,480
Closing costs
1%
$3,274
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,694
Total Expenses
$3,858
Mortgage P&I
28%
$1,597
Property Taxes
4%
$209
Home Insurance
2%
$116
HOA
0%
$0
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626