Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.86% first-year return on $84,003 initial cash invested.
13.86%
Cash On Cash
10.61%
Cap Rate
1.7
DSCR
$4,440
Rent
$970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $3,470 expenses = $970 cash flow
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,440
Total Expenses
$3,470
Mortgage P&I
37%
$1,632
Property Taxes
5%
$218
Home Insurance
2%
$110
HOA
0%
$0
Property Management
12%
$533
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$488