Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.8% first-year return on $63,882 initial cash invested.
15.8%
Cash On Cash
9.78%
Cap Rate
1.69
DSCR
$3,397
Rent
$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$304k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,882
Downpayment
20%
$60,840
Closing costs
1%
$3,042
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,397
Total Expenses
$2,556
Mortgage P&I
43%
$1,469
Property Taxes
3%
$95
Home Insurance
3%
$108
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0