Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.36% first-year return on $55,251 initial cash invested.
11.36%
Cash On Cash
8.85%
Cap Rate
1.54
DSCR
$3,103
Rent
$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$263k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$55,251
Downpayment
20%
$52,620
Closing costs
1%
$2,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,103
Total Expenses
$2,580
Mortgage P&I
41%
$1,262
Property Taxes
13%
$413
Home Insurance
3%
$99
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0