Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.7% first-year return on $85,200 initial cash invested.
16.7%
Cash On Cash
11.02%
Cap Rate
1.87
DSCR
$4,552
Rent
$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,552
Total Expenses
$3,366
Mortgage P&I
34%
$1,570
Property Taxes
3%
$136
Home Insurance
2%
$112
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501