Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.55% first-year return on $88,329 initial cash invested.
19.55%
Cash On Cash
12.01%
Cap Rate
1.96
DSCR
$5,136
Rent
$1,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,136 income − $3,697 expenses = $1,439 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,136
Total Expenses
$3,697
Mortgage P&I
33%
$1,707
Property Taxes
2%
$95
Home Insurance
2%
$117
HOA
1%
$33
Property Management
12%
$616
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$565