Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.02% first-year return on $88,854 initial cash invested.
12.02%
Cash On Cash
9.81%
Cap Rate
1.65
DSCR
$4,938
Rent
$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,938 income − $4,048 expenses = $890 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,854
Downpayment
20%
$67,480
Closing costs
1%
$3,374
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$4,048
Mortgage P&I
34%
$1,669
Property Taxes
12%
$579
Home Insurance
2%
$120
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543