Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.05% first-year return on $75,327 initial cash invested.
22.05%
Cash On Cash
11.38%
Cap Rate
1.93
DSCR
$5,064
Rent
$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,064 income − $3,680 expenses = $1,384 cash flow
Investment Breakdown
|
Purchase Price
$359k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$75,327
Downpayment
20%
$71,740
Closing costs
1%
$3,587
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,064
Total Expenses
$3,680
Mortgage P&I
35%
$1,764
Property Taxes
9%
$450
Home Insurance
3%
$150
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0