Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.58% first-year return on $84,990 initial cash invested.
11.58%
Cash On Cash
9.66%
Cap Rate
1.62
DSCR
$4,166
Rent
$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $3,346 expenses = $820 cash flow
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$3,346
Mortgage P&I
38%
$1,580
Property Taxes
6%
$237
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458