Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.95% first-year return on $58,947 initial cash invested.
10.95%
Cash On Cash
8.73%
Cap Rate
1.49
DSCR
$2,715
Rent
$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$281k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,947
Downpayment
20%
$56,140
Closing costs
1%
$2,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,715
Total Expenses
$2,177
Mortgage P&I
50%
$1,368
Property Taxes
0%
$4
Home Insurance
4%
$98
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0