Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.57% first-year return on $84,938 initial cash invested.
12.57%
Cash On Cash
10.04%
Cap Rate
1.66
DSCR
$4,162
Rent
$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,162 income − $3,272 expenses = $890 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,938
Downpayment
20%
$63,750
Closing costs
1%
$3,188
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$3,272
Mortgage P&I
39%
$1,611
Property Taxes
3%
$135
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$499
CapEx
4%
$166
Vacancy
3%
$125
Maintenance
4%
$166
Other
11%
$458