Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.8% first-year return on $78,687 initial cash invested.
11.8%
Cash On Cash
9.18%
Cap Rate
1.52
DSCR
$4,071
Rent
$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,071 income − $3,297 expenses = $774 cash flow
Investment Breakdown
|
Purchase Price
$375k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$78,687
Downpayment
20%
$74,940
Closing costs
1%
$3,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,071
Total Expenses
$3,297
Mortgage P&I
46%
$1,888
Property Taxes
5%
$214
Home Insurance
3%
$136
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0