Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.69% first-year return on $85,179 initial cash invested.
17.69%
Cash On Cash
11.52%
Cap Rate
1.9
DSCR
$4,892
Rent
$1,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,892 income − $3,636 expenses = $1,256 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,179
Downpayment
20%
$63,980
Closing costs
1%
$3,199
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,892
Total Expenses
$3,636
Mortgage P&I
33%
$1,620
Property Taxes
5%
$240
Home Insurance
2%
$112
HOA
0%
$0
Property Management
12%
$587
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$538