Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.62% first-year return on $88,350 initial cash invested.
10.62%
Cash On Cash
10.24%
Cap Rate
1.52
DSCR
$4,986
Rent
$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,986 income − $4,204 expenses = $782 cash flow
Investment Breakdown
|
Purchase Price
$335k
Downpayment
20.0%
Interest Rate
7.5%
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
$4,986
Total Expenses
$4,204
Mortgage P&I
38%
$1,877
Property Taxes
10%
$516
Home Insurance
2%
$117
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548