Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.29% first-year return on $84,948 initial cash invested.
16.29%
Cash On Cash
11.28%
Cap Rate
1.82
DSCR
$5,019
Rent
$1,153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,019 income − $3,866 expenses = $1,153 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,948
Downpayment
20%
$63,760
Closing costs
1%
$3,188
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,019
Total Expenses
$3,866
Mortgage P&I
33%
$1,642
Property Taxes
8%
$403
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552