Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.02% first-year return on $87,972 initial cash invested.
19.02%
Cash On Cash
12.28%
Cap Rate
1.91
DSCR
$5,854
Rent
$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,854 income − $4,460 expenses = $1,394 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,972
Downpayment
20%
$66,640
Closing costs
1%
$3,332
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,854
Total Expenses
$4,460
Mortgage P&I
30%
$1,783
Property Taxes
10%
$573
Home Insurance
2%
$114
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644