Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.75% first-year return on $59,262 initial cash invested.
16.75%
Cash On Cash
10.04%
Cap Rate
1.72
DSCR
$3,185
Rent
$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,262
Downpayment
20%
$56,440
Closing costs
1%
$2,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,185
Total Expenses
$2,358
Mortgage P&I
43%
$1,376
Property Taxes
2%
$56
Home Insurance
3%
$99
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0