Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.03% first-year return on $87,216 initial cash invested.
16.03%
Cash On Cash
11.05%
Cap Rate
1.84
DSCR
$5,460
Rent
$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,460 income − $4,295 expenses = $1,165 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,216
Downpayment
20%
$65,920
Closing costs
1%
$3,296
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,460
Total Expenses
$4,295
Mortgage P&I
30%
$1,651
Property Taxes
12%
$666
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601