Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.64% first-year return on $87,531 initial cash invested.
12.64%
Cash On Cash
10.02%
Cap Rate
1.66
DSCR
$4,532
Rent
$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $3,610 expenses = $922 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,531
Downpayment
20%
$66,220
Closing costs
1%
$3,311
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,532
Total Expenses
$3,610
Mortgage P&I
37%
$1,663
Property Taxes
6%
$275
Home Insurance
3%
$121
HOA
0%
$10
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499