Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.59% first-year return on $55,020 initial cash invested.
15.59%
Cash On Cash
10.01%
Cap Rate
1.67
DSCR
$3,192
Rent
$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$262k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,020
Downpayment
20%
$52,400
Closing costs
1%
$2,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,192
Total Expenses
$2,477
Mortgage P&I
41%
$1,310
Property Taxes
8%
$244
Home Insurance
3%
$92
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0