Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.68% first-year return on $58,023 initial cash invested.
14.68%
Cash On Cash
9.8%
Cap Rate
1.64
DSCR
$3,367
Rent
$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,367 income − $2,657 expenses = $710 cash flow
Investment Breakdown
|
Purchase Price
$276k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,023
Downpayment
20%
$55,260
Closing costs
1%
$2,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,367
Total Expenses
$2,657
Mortgage P&I
41%
$1,379
Property Taxes
8%
$268
Home Insurance
3%
$100
HOA
1%
$35
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0