Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.6% first-year return on $86,628 initial cash invested.
15.6%
Cash On Cash
10.84%
Cap Rate
1.82
DSCR
$5,140
Rent
$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,140 income − $4,014 expenses = $1,126 cash flow
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,628
Downpayment
20%
$65,360
Closing costs
1%
$3,268
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,140
Total Expenses
$4,014
Mortgage P&I
32%
$1,620
Property Taxes
10%
$527
Home Insurance
2%
$119
HOA
0%
$0
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$565