Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.11% first-year return on $87,279 initial cash invested.
23.11%
Cash On Cash
13.52%
Cap Rate
2.06
DSCR
$5,670
Rent
$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,670 income − $3,989 expenses = $1,681 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,670
Total Expenses
$3,989
Mortgage P&I
32%
$1,808
Property Taxes
2%
$137
Home Insurance
2%
$116
HOA
0%
$0
Property Management
12%
$680
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624