Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.66% first-year return on $66,192 initial cash invested.
11.66%
Cash On Cash
9.27%
Cap Rate
1.51
DSCR
$3,575
Rent
$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,575 income − $2,932 expenses = $643 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,192
Downpayment
20%
$63,040
Closing costs
1%
$3,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,575
Total Expenses
$2,932
Mortgage P&I
45%
$1,614
Property Taxes
8%
$276
Home Insurance
3%
$112
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0