Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 40.11% first-year return on $88,833 initial cash invested.
40.11%
Cash On Cash
17.55%
Cap Rate
2.97
DSCR
$7,648
Rent
$2,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,648 income − $4,679 expenses = $2,969 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,833
Downpayment
20%
$67,460
Closing costs
1%
$3,373
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$7,648
Total Expenses
$4,679
Mortgage P&I
22%
$1,659
Property Taxes
4%
$284
Home Insurance
2%
$136
HOA
0%
$0
Property Management
12%
$918
CapEx
4%
$306
Vacancy
3%
$229
Maintenance
4%
$306
Other
11%
$841