Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.83% first-year return on $57,729 initial cash invested.
11.83%
Cash On Cash
8.9%
Cap Rate
1.53
DSCR
$2,822
Rent
$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$275k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,729
Downpayment
20%
$54,980
Closing costs
1%
$2,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,822
Total Expenses
$2,253
Mortgage P&I
47%
$1,328
Property Taxes
3%
$96
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0