Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.54% first-year return on $60,270 initial cash invested.
17.54%
Cash On Cash
10.86%
Cap Rate
1.71
DSCR
$3,890
Rent
$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $3,009 expenses = $881 cash flow
Investment Breakdown
|
Purchase Price
$287k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,270
Downpayment
20%
$57,400
Closing costs
1%
$2,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,890
Total Expenses
$3,009
Mortgage P&I
39%
$1,523
Property Taxes
10%
$404
Home Insurance
2%
$72
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0