Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.9% first-year return on $85,158 initial cash invested.
15.9%
Cash On Cash
10.98%
Cap Rate
1.84
DSCR
$5,128
Rent
$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,128 income − $4,000 expenses = $1,128 cash flow
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,158
Downpayment
20%
$63,960
Closing costs
1%
$3,198
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$5,128
Total Expenses
$4,000
Mortgage P&I
31%
$1,593
Property Taxes
11%
$564
Home Insurance
2%
$100
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564