Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.01% first-year return on $56,721 initial cash invested.
10.01%
Cash On Cash
8.76%
Cap Rate
1.47
DSCR
$3,057
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $2,584 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$270k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,721
Downpayment
20%
$54,020
Closing costs
1%
$2,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,057
Total Expenses
$2,584
Mortgage P&I
44%
$1,346
Property Taxes
11%
$338
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0