Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.35% first-year return on $87,300 initial cash invested.
15.35%
Cash On Cash
11.42%
Cap Rate
1.73
DSCR
$5,074
Rent
$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,074 income − $3,957 expenses = $1,117 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,074
Total Expenses
$3,957
Mortgage P&I
36%
$1,820
Property Taxes
6%
$296
Home Insurance
2%
$116
HOA
0%
$0
Property Management
12%
$609
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558