Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.79% first-year return on $136k initial cash invested.
10.79%
Cash On Cash
8.86%
Cap Rate
1.5
DSCR
$7,376
Rent
$1,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,376 income − $6,151 expenses = $1,225 cash flow
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,376
Total Expenses
$6,151
Mortgage P&I
43%
$3,198
Property Taxes
5%
$334
Home Insurance
3%
$227
HOA
6%
$473
Property Management
10%
$738
CapEx
5%
$369
Vacancy
6%
$443
Maintenance
5%
$369
Other
0%
$0