Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 30.94% first-year return on $87,300 initial cash invested.
30.94%
Cash On Cash
15.05%
Cap Rate
2.53
DSCR
$6,340
Rent
$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,340 income − $4,089 expenses = $2,251 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,340
Total Expenses
$4,089
Mortgage P&I
26%
$1,633
Property Taxes
3%
$184
Home Insurance
2%
$116
HOA
0%
$0
Property Management
12%
$761
CapEx
4%
$254
Vacancy
3%
$190
Maintenance
4%
$254
Other
11%
$697