Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.03% first-year return on $89,148 initial cash invested.
14.03%
Cash On Cash
10.36%
Cap Rate
1.72
DSCR
$4,626
Rent
$1,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,148
Downpayment
20%
$67,760
Closing costs
1%
$3,388
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$3,584
Mortgage P&I
37%
$1,699
Property Taxes
3%
$157
Home Insurance
3%
$122
HOA
1%
$33
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509