Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.25% first-year return on $87,741 initial cash invested.
23.25%
Cash On Cash
13.07%
Cap Rate
2.14
DSCR
$5,756
Rent
$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,756 income − $4,056 expenses = $1,700 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,741
Downpayment
20%
$66,420
Closing costs
1%
$3,321
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,756
Total Expenses
$4,056
Mortgage P&I
29%
$1,686
Property Taxes
5%
$294
Home Insurance
2%
$119
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633