Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.61% first-year return on $84,906 initial cash invested.
18.61%
Cash On Cash
11.67%
Cap Rate
1.96
DSCR
$4,941
Rent
$1,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,906
Downpayment
20%
$63,720
Closing costs
1%
$3,186
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,941
Total Expenses
$3,624
Mortgage P&I
32%
$1,583
Property Taxes
5%
$246
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544