Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.13% first-year return on $88,014 initial cash invested.
11.13%
Cash On Cash
9.6%
Cap Rate
1.6
DSCR
$4,647
Rent
$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,647 income − $3,831 expenses = $816 cash flow
Investment Breakdown
|
Purchase Price
$333k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,014
Downpayment
20%
$66,680
Closing costs
1%
$3,334
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,647
Total Expenses
$3,831
Mortgage P&I
36%
$1,665
Property Taxes
10%
$470
Home Insurance
3%
$116
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511