Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.46% first-year return on $51,765 initial cash invested.
17.46%
Cash On Cash
10.73%
Cap Rate
1.72
DSCR
$3,338
Rent
$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,338 income − $2,585 expenses = $753 cash flow
Investment Breakdown
|
Purchase Price
$247k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,765
Downpayment
20%
$49,300
Closing costs
1%
$2,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,338
Total Expenses
$2,585
Mortgage P&I
39%
$1,285
Property Taxes
10%
$344
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0