Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.57% first-year return on $67,494 initial cash invested.
13.57%
Cash On Cash
9.67%
Cap Rate
1.59
DSCR
$3,884
Rent
$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,884 income − $3,121 expenses = $763 cash flow
Investment Breakdown
|
Purchase Price
$321k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,494
Downpayment
20%
$64,280
Closing costs
1%
$3,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,884
Total Expenses
$3,121
Mortgage P&I
42%
$1,632
Property Taxes
12%
$478
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0