Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.66% first-year return on $87,888 initial cash invested.
15.66%
Cash On Cash
10.95%
Cap Rate
1.79
DSCR
$4,922
Rent
$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,922 income − $3,775 expenses = $1,147 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,888
Downpayment
20%
$66,560
Closing costs
1%
$3,328
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,922
Total Expenses
$3,775
Mortgage P&I
34%
$1,692
Property Taxes
6%
$292
Home Insurance
2%
$117
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541