Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.24% first-year return on $59,115 initial cash invested.
12.24%
Cash On Cash
9.02%
Cap Rate
1.55
DSCR
$3,016
Rent
$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$282k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,115
Downpayment
20%
$56,300
Closing costs
1%
$2,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,016
Total Expenses
$2,413
Mortgage P&I
45%
$1,363
Property Taxes
4%
$107
Home Insurance
5%
$158
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0