Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.59% first-year return on $88,833 initial cash invested.
12.59%
Cash On Cash
10%
Cap Rate
1.66
DSCR
$4,724
Rent
$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,724 income − $3,792 expenses = $932 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,724
Total Expenses
$3,792
Mortgage P&I
36%
$1,689
Property Taxes
8%
$400
Home Insurance
2%
$96
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520