Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.75% first-year return on $69,279 initial cash invested.
12.75%
Cash On Cash
9.94%
Cap Rate
1.51
DSCR
$3,780
Rent
$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $3,044 expenses = $736 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,279
Downpayment
20%
$65,980
Closing costs
1%
$3,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,780
Total Expenses
$3,044
Mortgage P&I
48%
$1,808
Property Taxes
4%
$137
Home Insurance
3%
$116
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0