Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.46% first-year return on $68,754 initial cash invested.
15.46%
Cash On Cash
9.8%
Cap Rate
1.67
DSCR
$3,796
Rent
$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$327k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$68,754
Downpayment
20%
$65,480
Closing costs
1%
$3,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,796
Total Expenses
$2,910
Mortgage P&I
42%
$1,597
Property Taxes
6%
$209
Home Insurance
3%
$116
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0