Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.2% first-year return on $89,904 initial cash invested.
15.2%
Cash On Cash
10.58%
Cap Rate
1.78
DSCR
$4,692
Rent
$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,692 income − $3,553 expenses = $1,139 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,904
Downpayment
20%
$68,480
Closing costs
1%
$3,424
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,692
Total Expenses
$3,553
Mortgage P&I
36%
$1,693
Property Taxes
3%
$138
Home Insurance
3%
$126
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516