Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.35% first-year return on $83,226 initial cash invested.
11.35%
Cash On Cash
9.6%
Cap Rate
1.62
DSCR
$4,154
Rent
$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$311k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,226
Downpayment
20%
$62,120
Closing costs
1%
$3,106
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,154
Total Expenses
$3,367
Mortgage P&I
37%
$1,532
Property Taxes
8%
$313
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$457