Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.62% first-year return on $66,150 initial cash invested.
13.62%
Cash On Cash
9.55%
Cap Rate
1.6
DSCR
$3,702
Rent
$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $2,951 expenses = $751 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,150
Downpayment
20%
$63,000
Closing costs
1%
$3,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,702
Total Expenses
$2,951
Mortgage P&I
42%
$1,572
Property Taxes
8%
$307
Home Insurance
3%
$110
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0