Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.1% first-year return on $84,276 initial cash invested.
10.1%
Cash On Cash
9.28%
Cap Rate
1.56
DSCR
$4,122
Rent
$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,122 income − $3,413 expenses = $709 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,276
Downpayment
20%
$63,120
Closing costs
1%
$3,156
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,122
Total Expenses
$3,413
Mortgage P&I
38%
$1,566
Property Taxes
8%
$333
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453