Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.51% first-year return on $87,279 initial cash invested.
15.51%
Cash On Cash
10.93%
Cap Rate
1.77
DSCR
$4,608
Rent
$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,608 income − $3,480 expenses = $1,128 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,608
Total Expenses
$3,480
Mortgage P&I
37%
$1,694
Property Taxes
2%
$104
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$553
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$507