Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.69% first-year return on $86,229 initial cash invested.
10.69%
Cash On Cash
9.57%
Cap Rate
1.57
DSCR
$4,422
Rent
$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,422 income − $3,654 expenses = $768 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,229
Downpayment
20%
$64,980
Closing costs
1%
$3,249
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$3,654
Mortgage P&I
37%
$1,647
Property Taxes
9%
$389
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486