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 $88,308 initial cash invested.
15.3%
Cash On Cash
10.7%
Cap Rate
1.79
DSCR
$4,786
Rent
$1,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,786 income − $3,660 expenses = $1,126 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,308
Downpayment
20%
$66,960
Closing costs
1%
$3,348
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,786
Total Expenses
$3,660
Mortgage P&I
35%
$1,668
Property Taxes
5%
$244
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526