Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.71% first-year return on $89,589 initial cash invested.
14.71%
Cash On Cash
10.59%
Cap Rate
1.75
DSCR
$4,827
Rent
$1,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,827 income − $3,729 expenses = $1,098 cash flow
Investment Breakdown
|
Purchase Price
$341k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,589
Downpayment
20%
$68,180
Closing costs
1%
$3,409
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,827
Total Expenses
$3,729
Mortgage P&I
36%
$1,718
Property Taxes
5%
$256
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531