Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.75% first-year return on $58,422 initial cash invested.
11.75%
Cash On Cash
8.84%
Cap Rate
1.55
DSCR
$3,052
Rent
$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $2,480 expenses = $572 cash flow
Investment Breakdown
|
Purchase Price
$278k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,422
Downpayment
20%
$55,640
Closing costs
1%
$2,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,052
Total Expenses
$2,480
Mortgage P&I
43%
$1,324
Property Taxes
9%
$262
Home Insurance
3%
$100
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0