Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.54% first-year return on $64,281 initial cash invested.
11.54%
Cash On Cash
8.84%
Cap Rate
1.54
DSCR
$3,360
Rent
$618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,281
Downpayment
20%
$61,220
Closing costs
1%
$3,061
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,360
Total Expenses
$2,742
Mortgage P&I
44%
$1,468
Property Taxes
9%
$295
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0