Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.44% first-year return on $86,523 initial cash invested.
13.44%
Cash On Cash
10.28%
Cap Rate
1.71
DSCR
$4,896
Rent
$969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,896 income − $3,927 expenses = $969 cash flow
Investment Breakdown
|
Purchase Price
$326k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,523
Downpayment
20%
$65,260
Closing costs
1%
$3,263
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,896
Total Expenses
$3,927
Mortgage P&I
33%
$1,631
Property Taxes
6%
$279
Home Insurance
2%
$108
HOA
5%
$243
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539