Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.41% first-year return on $87,027 initial cash invested.
12.41%
Cash On Cash
9.75%
Cap Rate
1.68
DSCR
$4,464
Rent
$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,027
Downpayment
20%
$65,740
Closing costs
1%
$3,287
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,464
Total Expenses
$3,564
Mortgage P&I
36%
$1,593
Property Taxes
8%
$336
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491