Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.43% first-year return on $73,962 initial cash invested.
13.43%
Cash On Cash
10.21%
Cap Rate
1.54
DSCR
$4,434
Rent
$828
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $3,606 expenses = $828 cash flow
Investment Breakdown
|
Purchase Price
$352k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,962
Downpayment
20%
$70,440
Closing costs
1%
$3,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,434
Total Expenses
$3,606
Mortgage P&I
44%
$1,946
Property Taxes
8%
$351
Home Insurance
3%
$131
HOA
1%
$25
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0