Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.88% first-year return on $77,448 initial cash invested.
17.88%
Cash On Cash
10.4%
Cap Rate
1.76
DSCR
$4,605
Rent
$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,605 income − $3,451 expenses = $1,154 cash flow
Investment Breakdown
|
Purchase Price
$369k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$77,448
Downpayment
20%
$73,760
Closing costs
1%
$3,688
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,605
Total Expenses
$3,451
Mortgage P&I
39%
$1,813
Property Taxes
7%
$306
Home Insurance
3%
$136
HOA
0%
$0
Property Management
10%
$460
CapEx
5%
$230
Vacancy
6%
$276
Maintenance
5%
$230
Other
0%
$0