Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.13% first-year return on $57,057 initial cash invested.
14.13%
Cash On Cash
9.68%
Cap Rate
1.59
DSCR
$2,895
Rent
$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $2,223 expenses = $672 cash flow
Investment Breakdown
|
Purchase Price
$272k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$57,057
Downpayment
20%
$54,340
Closing costs
1%
$2,717
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,895
Total Expenses
$2,223
Mortgage P&I
48%
$1,375
Property Taxes
3%
$92
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0