Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.66% first-year return on $84,003 initial cash invested.
11.66%
Cash On Cash
9.81%
Cap Rate
1.62
DSCR
$4,110
Rent
$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$314k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,003
Downpayment
20%
$62,860
Closing costs
1%
$3,143
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$3,294
Mortgage P&I
39%
$1,589
Property Taxes
6%
$243
Home Insurance
2%
$66
HOA
0%
$0
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452