Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.08% first-year return on $88,350 initial cash invested.
10.08%
Cash On Cash
9.73%
Cap Rate
1.51
DSCR
$4,526
Rent
$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,526 income − $3,784 expenses = $742 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.1%
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
$4,526
Total Expenses
$3,784
Mortgage P&I
40%
$1,794
Property Taxes
7%
$334
Home Insurance
3%
$117
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498