Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.63% first-year return on $89,253 initial cash invested.
30.63%
Cash On Cash
14.89%
Cap Rate
2.51
DSCR
$6,364
Rent
$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,364 income − $4,086 expenses = $2,278 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,253
Downpayment
20%
$67,860
Closing costs
1%
$3,393
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,364
Total Expenses
$4,086
Mortgage P&I
26%
$1,677
Property Taxes
2%
$123
Home Insurance
2%
$121
HOA
0%
$0
Property Management
12%
$764
CapEx
4%
$255
Vacancy
3%
$191
Maintenance
4%
$255
Other
11%
$700