Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 18.86% first-year return on $75,516 initial cash invested.
18.86%
Cash On Cash
10.97%
Cap Rate
1.76
DSCR
$4,720
Rent
$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,720 income − $3,533 expenses = $1,187 cash flow
Investment Breakdown
|
Purchase Price
$360k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,516
Downpayment
20%
$71,920
Closing costs
1%
$3,596
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,720
Total Expenses
$3,533
Mortgage P&I
39%
$1,864
Property Taxes
7%
$311
Home Insurance
3%
$131
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0