Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.67% first-year return on $62,727 initial cash invested.
18.67%
Cash On Cash
11%
Cap Rate
1.77
DSCR
$4,274
Rent
$976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$299k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,727
Downpayment
20%
$59,740
Closing costs
1%
$2,987
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,274
Total Expenses
$3,298
Mortgage P&I
36%
$1,548
Property Taxes
13%
$565
Home Insurance
2%
$74
HOA
0%
$0
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0