Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.56% first-year return on $86,040 initial cash invested.
11.56%
Cash On Cash
9.41%
Cap Rate
1.64
DSCR
$4,166
Rent
$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$324k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$86,040
Downpayment
20%
$64,800
Closing costs
1%
$3,240
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$3,337
Mortgage P&I
37%
$1,546
Property Taxes
6%
$252
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458