Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 28.38% first-year return on $86,838 initial cash invested.
28.38%
Cash On Cash
14.39%
Cap Rate
2.41
DSCR
$6,130
Rent
$2,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$328k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,838
Downpayment
20%
$65,560
Closing costs
1%
$3,278
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,130
Total Expenses
$4,076
Mortgage P&I
27%
$1,633
Property Taxes
4%
$245
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$736
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674