Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.22% first-year return on $87,090 initial cash invested.
18.22%
Cash On Cash
11.56%
Cap Rate
1.94
DSCR
$5,280
Rent
$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $3,958 expenses = $1,322 cash flow
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,280
Total Expenses
$3,958
Mortgage P&I
31%
$1,637
Property Taxes
8%
$411
Home Insurance
2%
$115
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581