Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.25% first-year return on $85,158 initial cash invested.
13.25%
Cash On Cash
10.04%
Cap Rate
1.71
DSCR
$4,326
Rent
$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$320k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,326
Total Expenses
$3,386
Mortgage P&I
36%
$1,563
Property Taxes
5%
$196
Home Insurance
3%
$116
HOA
1%
$40
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476