Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.8% first-year return on $86,481 initial cash invested.
21.8%
Cash On Cash
12.63%
Cap Rate
2.09
DSCR
$5,396
Rent
$1,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,396 income − $3,825 expenses = $1,571 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,481
Downpayment
20%
$65,220
Closing costs
1%
$3,261
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,396
Total Expenses
$3,825
Mortgage P&I
30%
$1,644
Property Taxes
4%
$233
Home Insurance
2%
$112
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594