Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.96% first-year return on $89,190 initial cash invested.
15.96%
Cash On Cash
11.02%
Cap Rate
1.8
DSCR
$4,881
Rent
$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,881 income − $3,695 expenses = $1,186 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,190
Downpayment
20%
$67,800
Closing costs
1%
$3,390
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,881
Total Expenses
$3,695
Mortgage P&I
35%
$1,732
Property Taxes
4%
$185
Home Insurance
2%
$119
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537