Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.9% first-year return on $87,657 initial cash invested.
19.9%
Cash On Cash
11.82%
Cap Rate
2.03
DSCR
$5,128
Rent
$1,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,657
Downpayment
20%
$66,340
Closing costs
1%
$3,317
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,128
Total Expenses
$3,674
Mortgage P&I
31%
$1,609
Property Taxes
4%
$196
Home Insurance
2%
$119
HOA
0%
$7
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564