Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.33% first-year return on $84,255 initial cash invested.
13.33%
Cash On Cash
10.17%
Cap Rate
1.71
DSCR
$4,484
Rent
$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $3,548 expenses = $936 cash flow
Investment Breakdown
|
Purchase Price
$316k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,255
Downpayment
20%
$63,100
Closing costs
1%
$3,155
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,484
Total Expenses
$3,548
Mortgage P&I
35%
$1,560
Property Taxes
8%
$352
Home Insurance
3%
$112
HOA
0%
$0
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$135
Maintenance
4%
$179
Other
11%
$493