Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 24.32% first-year return on $85,494 initial cash invested.
24.32%
Cash On Cash
13.43%
Cap Rate
2.2
DSCR
$5,826
Rent
$1,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,826 income − $4,093 expenses = $1,733 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,494
Downpayment
20%
$64,280
Closing costs
1%
$3,214
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,826
Total Expenses
$4,093
Mortgage P&I
28%
$1,632
Property Taxes
8%
$478
Home Insurance
0%
$2
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641