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 $74,928 initial cash invested.
11.35%
Cash On Cash
8.98%
Cap Rate
1.51
DSCR
$3,741
Rent
$709
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,741 income − $3,032 expenses = $709 cash flow
Investment Breakdown
|
Purchase Price
$357k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$74,928
Downpayment
20%
$71,360
Closing costs
1%
$3,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,741
Total Expenses
$3,032
Mortgage P&I
47%
$1,773
Property Taxes
4%
$161
Home Insurance
3%
$126
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0