Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.99% first-year return on $63,000 initial cash invested.
14.99%
Cash On Cash
9.83%
Cap Rate
1.64
DSCR
$3,395
Rent
$787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,395 income − $2,608 expenses = $787 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,395
Total Expenses
$2,608
Mortgage P&I
44%
$1,500
Property Taxes
3%
$114
Home Insurance
3%
$100
HOA
0%
$10
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0