Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 32.01% first-year return on $64,323 initial cash invested.
32.01%
Cash On Cash
13.63%
Cap Rate
2.28
DSCR
$4,793
Rent
$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,793 income − $3,077 expenses = $1,716 cash flow
Investment Breakdown
|
Purchase Price
$306k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,323
Downpayment
20%
$61,260
Closing costs
1%
$3,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,793
Total Expenses
$3,077
Mortgage P&I
32%
$1,523
Property Taxes
4%
$199
Home Insurance
2%
$108
HOA
0%
$0
Property Management
10%
$479
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0