Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 28.7% first-year return on $70,833 initial cash invested.
28.7%
Cash On Cash
12.84%
Cap Rate
2.17
DSCR
$5,099
Rent
$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,099 income − $3,405 expenses = $1,694 cash flow
Investment Breakdown
|
Purchase Price
$337k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$70,833
Downpayment
20%
$67,460
Closing costs
1%
$3,373
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,099
Total Expenses
$3,405
Mortgage P&I
33%
$1,659
Property Taxes
6%
$284
Home Insurance
3%
$136
HOA
0%
$0
Property Management
10%
$510
CapEx
5%
$255
Vacancy
6%
$306
Maintenance
5%
$255
Other
0%
$0