Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.41% first-year return on $89,190 initial cash invested.
10.41%
Cash On Cash
9.71%
Cap Rate
1.52
DSCR
$4,262
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $3,488 expenses = $774 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$3,488
Mortgage P&I
42%
$1,800
Property Taxes
3%
$121
Home Insurance
3%
$119
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469