Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.83% first-year return on $87,090 initial cash invested.
15.83%
Cash On Cash
10.79%
Cap Rate
1.82
DSCR
$4,576
Rent
$1,149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,576 income − $3,427 expenses = $1,149 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,576
Total Expenses
$3,427
Mortgage P&I
36%
$1,625
Property Taxes
3%
$132
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503