Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.46% first-year return on $88,392 initial cash invested.
17.46%
Cash On Cash
11.33%
Cap Rate
1.91
DSCR
$5,476
Rent
$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,476 income − $4,190 expenses = $1,286 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,392
Downpayment
20%
$67,040
Closing costs
1%
$3,352
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,476
Total Expenses
$4,190
Mortgage P&I
30%
$1,659
Property Taxes
9%
$514
Home Insurance
3%
$140
HOA
0%
$16
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602