Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.41% first-year return on $56,490 initial cash invested.
11.41%
Cash On Cash
8.88%
Cap Rate
1.52
DSCR
$2,968
Rent
$537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$269k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$56,490
Downpayment
20%
$53,800
Closing costs
1%
$2,690
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,968
Total Expenses
$2,431
Mortgage P&I
44%
$1,306
Property Taxes
9%
$260
Home Insurance
3%
$94
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0