Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.37% first-year return on $63,000 initial cash invested.
11.37%
Cash On Cash
9.02%
Cap Rate
1.5
DSCR
$3,109
Rent
$597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $2,512 expenses = $597 cash flow
Investment Breakdown
|
Purchase Price
$300k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$63,000
Downpayment
20%
$60,000
Closing costs
1%
$3,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,109
Total Expenses
$2,512
Mortgage P&I
48%
$1,503
Property Taxes
3%
$96
Home Insurance
3%
$105
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$187
Maintenance
5%
$155
Other
0%
$0