Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.78% first-year return on $272k initial cash invested.
10.78%
Cash On Cash
8.89%
Cap Rate
1.5
DSCR
$15,000
Rent
$2,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1295k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$272k
Downpayment
20%
$259k
Closing costs
1%
$12,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$15,000
Total Expenses
$12,558
Mortgage P&I
43%
$6,401
Property Taxes
6%
$924
Home Insurance
3%
$483
HOA
6%
$850
Property Management
10%
$1,500
CapEx
5%
$750
Vacancy
6%
$900
Maintenance
5%
$750
Other
0%
$0