Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 31.26% first-year return on $73,479 initial cash invested.
31.26%
Cash On Cash
13.55%
Cap Rate
2.25
DSCR
$5,579
Rent
$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,579 income − $3,665 expenses = $1,914 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,479
Downpayment
20%
$69,980
Closing costs
1%
$3,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,579
Total Expenses
$3,665
Mortgage P&I
32%
$1,759
Property Taxes
6%
$333
Home Insurance
2%
$122
HOA
0%
$0
Property Management
10%
$558
CapEx
5%
$279
Vacancy
6%
$335
Maintenance
5%
$279
Other
0%
$0