Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.38% first-year return on $83,100 initial cash invested.
15.38%
Cash On Cash
10.8%
Cap Rate
1.79
DSCR
$4,260
Rent
$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,260 income − $3,195 expenses = $1,065 cash flow
Investment Breakdown
|
Purchase Price
$310k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,100
Downpayment
20%
$62,000
Closing costs
1%
$3,100
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$3,195
Mortgage P&I
36%
$1,554
Property Taxes
2%
$85
Home Insurance
3%
$108
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469