Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.17% first-year return on $84,486 initial cash invested.
10.17%
Cash On Cash
9.26%
Cap Rate
1.56
DSCR
$3,903
Rent
$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $3,187 expenses = $716 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,486
Downpayment
20%
$63,320
Closing costs
1%
$3,166
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$3,187
Mortgage P&I
40%
$1,571
Property Taxes
5%
$180
Home Insurance
3%
$110
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429