Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.24% first-year return on $128k initial cash invested.
13.24%
Cash On Cash
9.63%
Cap Rate
1.58
DSCR
$7,766
Rent
$1,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,766 income − $6,354 expenses = $1,412 cash flow
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,094
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,766
Total Expenses
$6,354
Mortgage P&I
40%
$3,092
Property Taxes
9%
$670
Home Insurance
3%
$219
HOA
5%
$354
Property Management
10%
$777
CapEx
5%
$388
Vacancy
6%
$466
Maintenance
5%
$388
Other
0%
$0