Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 25.69% first-year return on $89,820 initial cash invested.
25.69%
Cash On Cash
13.62%
Cap Rate
2.25
DSCR
$5,874
Rent
$1,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,874 income − $3,951 expenses = $1,923 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,874
Total Expenses
$3,951
Mortgage P&I
29%
$1,723
Property Taxes
2%
$109
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646