Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.24% first-year return on $59,850 initial cash invested.
14.24%
Cash On Cash
9.64%
Cap Rate
1.63
DSCR
$3,459
Rent
$710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $2,749 expenses = $710 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,850
Downpayment
20%
$57,000
Closing costs
1%
$2,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,459
Total Expenses
$2,749
Mortgage P&I
41%
$1,407
Property Taxes
10%
$342
Home Insurance
3%
$100
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0