Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.2% first-year return on $86,250 initial cash invested.
19.2%
Cash On Cash
11.97%
Cap Rate
1.97
DSCR
$5,451
Rent
$1,380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,451 income − $4,071 expenses = $1,380 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,451
Total Expenses
$4,071
Mortgage P&I
30%
$1,643
Property Taxes
8%
$460
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600