Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.73% first-year return on $85,326 initial cash invested.
11.73%
Cash On Cash
9.86%
Cap Rate
1.62
DSCR
$4,278
Rent
$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,278 income − $3,444 expenses = $834 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,326
Downpayment
20%
$64,120
Closing costs
1%
$3,206
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,278
Total Expenses
$3,444
Mortgage P&I
38%
$1,628
Property Taxes
6%
$248
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471