Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.09% first-year return on $88,917 initial cash invested.
22.09%
Cash On Cash
12.5%
Cap Rate
2.11
DSCR
$5,384
Rent
$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,384 income − $3,747 expenses = $1,637 cash flow
Investment Breakdown
|
Purchase Price
$338k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,917
Downpayment
20%
$67,540
Closing costs
1%
$3,377
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,384
Total Expenses
$3,747
Mortgage P&I
31%
$1,665
Property Taxes
2%
$112
Home Insurance
3%
$140
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592