Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.68% first-year return on $61,593 initial cash invested.
12.68%
Cash On Cash
9.67%
Cap Rate
1.58
DSCR
$4,259
Rent
$651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,259 income − $3,608 expenses = $651 cash flow
Investment Breakdown
|
Purchase Price
$293k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,593
Downpayment
20%
$58,660
Closing costs
1%
$2,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,259
Total Expenses
$3,608
Mortgage P&I
35%
$1,499
Property Taxes
10%
$409
Home Insurance
2%
$106
HOA
11%
$486
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0