Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.39% first-year return on $86,418 initial cash invested.
11.39%
Cash On Cash
9.78%
Cap Rate
1.59
DSCR
$4,184
Rent
$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,184 income − $3,364 expenses = $820 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,418
Downpayment
20%
$65,160
Closing costs
1%
$3,258
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,184
Total Expenses
$3,364
Mortgage P&I
40%
$1,669
Property Taxes
4%
$158
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$502
CapEx
4%
$167
Vacancy
3%
$126
Maintenance
4%
$167
Other
11%
$460