Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.25% first-year return on $88,749 initial cash invested.
14.25%
Cash On Cash
10.86%
Cap Rate
1.7
DSCR
$4,976
Rent
$1,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,976 income − $3,922 expenses = $1,054 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,749
Downpayment
20%
$67,380
Closing costs
1%
$3,369
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,976
Total Expenses
$3,922
Mortgage P&I
36%
$1,795
Property Taxes
6%
$306
Home Insurance
3%
$130
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547