Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.04% first-year return on $88,350 initial cash invested.
10.04%
Cash On Cash
9.06%
Cap Rate
1.56
DSCR
$4,230
Rent
$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,350
Downpayment
20%
$67,000
Closing costs
1%
$3,350
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,230
Total Expenses
$3,491
Mortgage P&I
38%
$1,622
Property Taxes
7%
$314
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$508
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465