Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.28% first-year return on $56,091 initial cash invested.
19.28%
Cash On Cash
10.95%
Cap Rate
1.79
DSCR
$3,543
Rent
$901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $2,642 expenses = $901 cash flow
Investment Breakdown
|
Purchase Price
$267k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,091
Downpayment
20%
$53,420
Closing costs
1%
$2,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,543
Total Expenses
$2,642
Mortgage P&I
38%
$1,360
Property Taxes
8%
$267
Home Insurance
3%
$94
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0