Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.7% first-year return on $66,234 initial cash invested.
13.7%
Cash On Cash
9.65%
Cap Rate
1.58
DSCR
$3,587
Rent
$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,587 income − $2,831 expenses = $756 cash flow
Investment Breakdown
|
Purchase Price
$315k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,234
Downpayment
20%
$63,080
Closing costs
1%
$3,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,587
Total Expenses
$2,831
Mortgage P&I
45%
$1,601
Property Taxes
6%
$210
Home Insurance
2%
$88
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0