Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.23% first-year return on $55,797 initial cash invested.
15.23%
Cash On Cash
9.92%
Cap Rate
1.68
DSCR
$3,650
Rent
$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $2,942 expenses = $708 cash flow
Investment Breakdown
|
Purchase Price
$266k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,797
Downpayment
20%
$53,140
Closing costs
1%
$2,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,650
Total Expenses
$2,942
Mortgage P&I
36%
$1,306
Property Taxes
16%
$592
Home Insurance
3%
$96
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0