Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.35% first-year return on $54,306 initial cash invested.
12.35%
Cash On Cash
9.1%
Cap Rate
1.56
DSCR
$2,891
Rent
$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$259k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,306
Downpayment
20%
$51,720
Closing costs
1%
$2,586
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,891
Total Expenses
$2,332
Mortgage P&I
44%
$1,258
Property Taxes
8%
$231
Home Insurance
3%
$91
HOA
0%
$0
Property Management
10%
$289
CapEx
5%
$145
Vacancy
6%
$173
Maintenance
5%
$145
Other
0%
$0