Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.39% first-year return on $72,135 initial cash invested.
16.39%
Cash On Cash
10.13%
Cap Rate
1.71
DSCR
$4,333
Rent
$985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$344k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$72,135
Downpayment
20%
$68,700
Closing costs
1%
$3,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,333
Total Expenses
$3,348
Mortgage P&I
39%
$1,698
Property Taxes
9%
$372
Home Insurance
3%
$122
HOA
1%
$29
Property Management
10%
$433
CapEx
5%
$217
Vacancy
6%
$260
Maintenance
5%
$217
Other
0%
$0