Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.76% first-year return on $71,820 initial cash invested.
15.76%
Cash On Cash
10.04%
Cap Rate
1.66
DSCR
$3,916
Rent
$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $2,973 expenses = $943 cash flow
Investment Breakdown
|
Purchase Price
$342k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$71,820
Downpayment
20%
$68,400
Closing costs
1%
$3,420
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,916
Total Expenses
$2,973
Mortgage P&I
44%
$1,723
Property Taxes
3%
$109
Home Insurance
3%
$122
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0