Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.72% first-year return on $84,612 initial cash invested.
10.72%
Cash On Cash
9.71%
Cap Rate
1.56
DSCR
$4,262
Rent
$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $3,506 expenses = $756 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,612
Downpayment
20%
$63,440
Closing costs
1%
$3,172
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$3,506
Mortgage P&I
38%
$1,640
Property Taxes
7%
$304
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469