Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14% first-year return on $54,012 initial cash invested.
14%
Cash On Cash
9.64%
Cap Rate
1.61
DSCR
$3,004
Rent
$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $2,374 expenses = $630 cash flow
Investment Breakdown
|
Purchase Price
$257k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$54,012
Downpayment
20%
$51,440
Closing costs
1%
$2,572
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,004
Total Expenses
$2,374
Mortgage P&I
43%
$1,286
Property Taxes
7%
$216
Home Insurance
3%
$92
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0