Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.79% first-year return on $85,305 initial cash invested.
10.79%
Cash On Cash
9.6%
Cap Rate
1.58
DSCR
$4,294
Rent
$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $3,527 expenses = $767 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,305
Downpayment
20%
$64,100
Closing costs
1%
$3,205
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$3,527
Mortgage P&I
38%
$1,625
Property Taxes
8%
$328
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472