Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.17% first-year return on $72,870 initial cash invested.
11.17%
Cash On Cash
8.94%
Cap Rate
1.49
DSCR
$3,516
Rent
$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$347k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,870
Downpayment
20%
$69,400
Closing costs
1%
$3,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,516
Total Expenses
$2,838
Mortgage P&I
49%
$1,730
Property Taxes
2%
$72
Home Insurance
3%
$121
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0