Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 17.74% first-year return on $87,468 initial cash invested.
17.74%
Cash On Cash
12.14%
Cap Rate
1.84
DSCR
$5,878
Rent
$1,293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,878 income − $4,585 expenses = $1,293 cash flow
Investment Breakdown
|
Purchase Price
$331k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,468
Downpayment
20%
$66,160
Closing costs
1%
$3,308
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,878
Total Expenses
$4,585
Mortgage P&I
31%
$1,819
Property Taxes
3%
$187
Home Insurance
1%
$80
HOA
9%
$501
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$647