Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.3% first-year return on $87,300 initial cash invested.
15.3%
Cash On Cash
10.76%
Cap Rate
1.79
DSCR
$4,820
Rent
$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,820 income − $3,707 expenses = $1,113 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,820
Total Expenses
$3,707
Mortgage P&I
34%
$1,652
Property Taxes
6%
$300
Home Insurance
2%
$116
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530