Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.53% first-year return on $84,234 initial cash invested.
23.53%
Cash On Cash
13.19%
Cap Rate
2.17
DSCR
$5,380
Rent
$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,380 income − $3,728 expenses = $1,652 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,234
Downpayment
20%
$63,080
Closing costs
1%
$3,154
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,380
Total Expenses
$3,728
Mortgage P&I
30%
$1,601
Property Taxes
4%
$210
Home Insurance
2%
$88
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592