Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.66% first-year return on $84,990 initial cash invested.
10.66%
Cash On Cash
9.83%
Cap Rate
1.54
DSCR
$4,140
Rent
$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $3,385 expenses = $755 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$3,385
Mortgage P&I
41%
$1,692
Property Taxes
4%
$173
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$497
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$455