Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.73% first-year return on $69,741 initial cash invested.
12.73%
Cash On Cash
9.46%
Cap Rate
1.55
DSCR
$3,837
Rent
$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,837 income − $3,097 expenses = $740 cash flow
Investment Breakdown
|
Purchase Price
$332k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,741
Downpayment
20%
$66,420
Closing costs
1%
$3,321
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,837
Total Expenses
$3,097
Mortgage P&I
44%
$1,686
Property Taxes
8%
$294
Home Insurance
3%
$119
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0