Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.59% first-year return on $63,399 initial cash invested.
13.59%
Cash On Cash
9.34%
Cap Rate
1.6
DSCR
$3,326
Rent
$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$302k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,399
Downpayment
20%
$60,380
Closing costs
1%
$3,019
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,326
Total Expenses
$2,608
Mortgage P&I
44%
$1,467
Property Taxes
5%
$170
Home Insurance
3%
$106
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0