Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.32% first-year return on $69,657 initial cash invested.
10.32%
Cash On Cash
8.61%
Cap Rate
1.48
DSCR
$3,419
Rent
$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,657
Downpayment
20%
$66,340
Closing costs
1%
$3,317
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,419
Total Expenses
$2,820
Mortgage P&I
47%
$1,609
Property Taxes
6%
$196
Home Insurance
3%
$119
HOA
0%
$7
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0