Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.26% first-year return on $68,251 initial cash invested.
13.26%
Cash On Cash
9.71%
Cap Rate
1.53
DSCR
$3,788
Rent
$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,788 income − $3,034 expenses = $754 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,251
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$3,788
Total Expenses
$3,034
Mortgage P&I
46%
$1,725
Property Taxes
0%
$14
Home Insurance
0%
$5
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417