Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.74% first-year return on $55,251 initial cash invested.
17.74%
Cash On Cash
10.69%
Cap Rate
1.73
DSCR
$3,415
Rent
$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $2,598 expenses = $817 cash flow
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,251
Downpayment
20%
$52,620
Closing costs
1%
$2,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,415
Total Expenses
$2,598
Mortgage P&I
40%
$1,356
Property Taxes
8%
$259
Home Insurance
3%
$94
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0