Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.55% first-year return on $72,744 initial cash invested.
12.55%
Cash On Cash
9.45%
Cap Rate
1.56
DSCR
$4,381
Rent
$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,381 income − $3,620 expenses = $761 cash flow
Investment Breakdown
|
Purchase Price
$346k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,744
Downpayment
20%
$69,280
Closing costs
1%
$3,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,381
Total Expenses
$3,620
Mortgage P&I
40%
$1,747
Property Taxes
14%
$592
Home Insurance
3%
$126
HOA
0%
$16
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0