Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.71% first-year return on $67,830 initial cash invested.
11.71%
Cash On Cash
9.05%
Cap Rate
1.52
DSCR
$3,486
Rent
$662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$323k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$67,830
Downpayment
20%
$64,600
Closing costs
1%
$3,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,486
Total Expenses
$2,824
Mortgage P&I
46%
$1,600
Property Taxes
5%
$162
Home Insurance
4%
$156
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0