Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.51% first-year return on $53,256 initial cash invested.
14.51%
Cash On Cash
9.83%
Cap Rate
1.62
DSCR
$3,064
Rent
$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,256
Downpayment
20%
$50,720
Closing costs
1%
$2,536
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,064
Total Expenses
$2,420
Mortgage P&I
42%
$1,281
Property Taxes
8%
$251
Home Insurance
3%
$92
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0