Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.53% first-year return on $71,253 initial cash invested.
20.53%
Cash On Cash
10.99%
Cap Rate
1.85
DSCR
$4,243
Rent
$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,243 income − $3,024 expenses = $1,219 cash flow
Investment Breakdown
|
Purchase Price
$339k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,253
Downpayment
20%
$67,860
Closing costs
1%
$3,393
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,243
Total Expenses
$3,024
Mortgage P&I
40%
$1,677
Property Taxes
3%
$123
Home Insurance
3%
$121
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0