Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.24% first-year return on $58,674 initial cash invested.
15.24%
Cash On Cash
9.59%
Cap Rate
1.67
DSCR
$3,103
Rent
$745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$279k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,674
Downpayment
20%
$55,880
Closing costs
1%
$2,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,103
Total Expenses
$2,358
Mortgage P&I
43%
$1,334
Property Taxes
4%
$117
Home Insurance
3%
$101
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0