Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.75% first-year return on $53,361 initial cash invested.
10.75%
Cash On Cash
8.94%
Cap Rate
1.49
DSCR
$2,825
Rent
$478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,825 income − $2,347 expenses = $478 cash flow
Investment Breakdown
|
Purchase Price
$254k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,361
Downpayment
20%
$50,820
Closing costs
1%
$2,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,825
Total Expenses
$2,347
Mortgage P&I
45%
$1,273
Property Taxes
9%
$251
Home Insurance
3%
$89
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0