Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.36% first-year return on $88,350 initial cash invested.
10.36%
Cash On Cash
9.65%
Cap Rate
1.55
DSCR
$4,882
Rent
$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,882 income − $4,119 expenses = $763 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,882
Total Expenses
$4,119
Mortgage P&I
36%
$1,735
Property Taxes
12%
$608
Home Insurance
2%
$117
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537