Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.85% first-year return on $86,502 initial cash invested.
11.85%
Cash On Cash
9.86%
Cap Rate
1.61
DSCR
$4,076
Rent
$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $3,222 expenses = $854 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,502
Downpayment
20%
$65,240
Closing costs
1%
$3,262
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$3,222
Mortgage P&I
41%
$1,663
Property Taxes
1%
$55
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448