Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.72% first-year return on $52,920 initial cash invested.
13.72%
Cash On Cash
9.67%
Cap Rate
1.59
DSCR
$2,934
Rent
$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,934 income − $2,329 expenses = $605 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,920
Downpayment
20%
$50,400
Closing costs
1%
$2,520
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,934
Total Expenses
$2,329
Mortgage P&I
44%
$1,278
Property Taxes
7%
$197
Home Insurance
3%
$91
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0