Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.14% first-year return on $84,150 initial cash invested.
10.14%
Cash On Cash
9.46%
Cap Rate
1.54
DSCR
$4,026
Rent
$711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,026 income − $3,315 expenses = $711 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,026
Total Expenses
$3,315
Mortgage P&I
40%
$1,611
Property Taxes
5%
$181
Home Insurance
3%
$110
HOA
1%
$44
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443