Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.42% first-year return on $83,583 initial cash invested.
16.42%
Cash On Cash
11.24%
Cap Rate
1.84
DSCR
$4,857
Rent
$1,144
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,857 income − $3,713 expenses = $1,144 cash flow
Investment Breakdown
|
Purchase Price
$312k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,583
Downpayment
20%
$62,460
Closing costs
1%
$3,123
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,857
Total Expenses
$3,713
Mortgage P&I
33%
$1,587
Property Taxes
7%
$363
Home Insurance
2%
$112
HOA
0%
$0
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534