Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 31.23% first-year return on $88,329 initial cash invested.
31.23%
Cash On Cash
15.1%
Cap Rate
2.54
DSCR
$6,333
Rent
$2,299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,333 income − $4,034 expenses = $2,299 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,329
Downpayment
20%
$66,980
Closing costs
1%
$3,349
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$6,333
Total Expenses
$4,034
Mortgage P&I
26%
$1,662
Property Taxes
2%
$103
Home Insurance
2%
$116
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697