Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.13% first-year return on $73,500 initial cash invested.
16.13%
Cash On Cash
9.95%
Cap Rate
1.7
DSCR
$4,125
Rent
$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,125 income − $3,137 expenses = $988 cash flow
Investment Breakdown
|
Purchase Price
$350k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$73,500
Downpayment
20%
$70,000
Closing costs
1%
$3,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,125
Total Expenses
$3,137
Mortgage P&I
41%
$1,707
Property Taxes
6%
$236
Home Insurance
3%
$122
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0