Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.18% first-year return on $84,633 initial cash invested.
10.18%
Cash On Cash
9.3%
Cap Rate
1.58
DSCR
$4,572
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,572 income − $3,854 expenses = $718 cash flow
Investment Breakdown
|
Purchase Price
$317k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,633
Downpayment
20%
$63,460
Closing costs
1%
$3,173
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,572
Total Expenses
$3,854
Mortgage P&I
34%
$1,559
Property Taxes
9%
$411
Home Insurance
3%
$115
HOA
5%
$214
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503