Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.2% first-year return on $72,303 initial cash invested.
11.2%
Cash On Cash
9.05%
Cap Rate
1.52
DSCR
$4,195
Rent
$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,195 income − $3,520 expenses = $675 cash flow
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,303
Downpayment
20%
$68,860
Closing costs
1%
$3,443
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,195
Total Expenses
$3,520
Mortgage P&I
41%
$1,713
Property Taxes
8%
$337
Home Insurance
3%
$128
HOA
6%
$250
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0