Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.6% first-year return on $53,550 initial cash invested.
21.6%
Cash On Cash
10.99%
Cap Rate
1.92
DSCR
$3,110
Rent
$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$255k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,550
Downpayment
20%
$51,000
Closing costs
1%
$2,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,110
Total Expenses
$2,146
Mortgage P&I
39%
$1,215
Property Taxes
1%
$32
Home Insurance
3%
$89
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0