Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.07% first-year return on $87,342 initial cash invested.
11.07%
Cash On Cash
9.55%
Cap Rate
1.59
DSCR
$4,170
Rent
$806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,170 income − $3,364 expenses = $806 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,342
Downpayment
20%
$66,040
Closing costs
1%
$3,302
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,170
Total Expenses
$3,364
Mortgage P&I
40%
$1,655
Property Taxes
4%
$176
Home Insurance
3%
$115
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459