Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.28% first-year return on $87,300 initial cash invested.
13.28%
Cash On Cash
10.07%
Cap Rate
1.7
DSCR
$4,462
Rent
$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$4,462
Total Expenses
$3,496
Mortgage P&I
36%
$1,625
Property Taxes
3%
$119
Home Insurance
3%
$116
HOA
3%
$120
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491