Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.49% first-year return on $85,200 initial cash invested.
11.49%
Cash On Cash
9.73%
Cap Rate
1.6
DSCR
$3,884
Rent
$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $3,068 expenses = $816 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,200
Downpayment
20%
$64,000
Closing costs
1%
$3,200
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,884
Total Expenses
$3,068
Mortgage P&I
42%
$1,623
Property Taxes
0%
$13
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427