Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.17% first-year return on $86,460 initial cash invested.
12.17%
Cash On Cash
9.56%
Cap Rate
1.67
DSCR
$4,076
Rent
$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,460
Downpayment
20%
$65,200
Closing costs
1%
$3,260
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,076
Total Expenses
$3,199
Mortgage P&I
38%
$1,556
Property Taxes
3%
$127
Home Insurance
3%
$131
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448