Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.35% first-year return on $61,425 initial cash invested.
11.35%
Cash On Cash
8.9%
Cap Rate
1.53
DSCR
$3,479
Rent
$581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,479 income − $2,898 expenses = $581 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,425
Downpayment
20%
$58,500
Closing costs
1%
$2,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,479
Total Expenses
$2,898
Mortgage P&I
41%
$1,415
Property Taxes
13%
$457
Home Insurance
3%
$121
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0