Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.69% first-year return on $69,300 initial cash invested.
20.69%
Cash On Cash
11.05%
Cap Rate
1.86
DSCR
$4,227
Rent
$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,227 income − $3,032 expenses = $1,195 cash flow
Investment Breakdown
|
Purchase Price
$330k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,300
Downpayment
20%
$66,000
Closing costs
1%
$3,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,227
Total Expenses
$3,032
Mortgage P&I
39%
$1,633
Property Taxes
4%
$184
Home Insurance
3%
$116
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$211
Vacancy
6%
$254
Maintenance
5%
$211
Other
0%
$0