Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.73% first-year return on $86,250 initial cash invested.
13.73%
Cash On Cash
10.12%
Cap Rate
1.74
DSCR
$4,458
Rent
$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.1%
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
$4,458
Total Expenses
$3,471
Mortgage P&I
35%
$1,575
Property Taxes
6%
$267
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490