Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.05% first-year return on $75,600 initial cash invested.
14.05%
Cash On Cash
9.48%
Cap Rate
1.62
DSCR
$4,051
Rent
$885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,600
Downpayment
20%
$72,000
Closing costs
1%
$3,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,051
Total Expenses
$3,166
Mortgage P&I
43%
$1,756
Property Taxes
6%
$230
Home Insurance
3%
$126
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0