Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.93% first-year return on $86,250 initial cash invested.
12.93%
Cash On Cash
10.11%
Cap Rate
1.67
DSCR
$4,258
Rent
$929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $3,329 expenses = $929 cash flow
Investment Breakdown
|
Purchase Price
$325k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,250
Downpayment
20%
$65,000
Closing costs
1%
$3,250
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,258
Total Expenses
$3,329
Mortgage P&I
39%
$1,640
Property Taxes
3%
$128
Home Insurance
3%
$114
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468