Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.85% first-year return on $88,224 initial cash invested.
12.85%
Cash On Cash
10.21%
Cap Rate
1.68
DSCR
$5,158
Rent
$945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,158 income − $4,213 expenses = $945 cash flow
Investment Breakdown
|
Purchase Price
$334k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,224
Downpayment
20%
$66,880
Closing costs
1%
$3,344
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,158
Total Expenses
$4,213
Mortgage P&I
33%
$1,694
Property Taxes
7%
$378
Home Insurance
3%
$138
HOA
5%
$250
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567