Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.66% first-year return on $85,806 initial cash invested.
26.66%
Cash On Cash
12.41%
Cap Rate
2.11
DSCR
$6,259
Rent
$1,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,259 income − $4,353 expenses = $1,906 cash flow
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$85,806
Downpayment
20%
$81,720
Closing costs
1%
$4,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,259
Total Expenses
$4,353
Mortgage P&I
32%
$2,006
Property Taxes
6%
$348
Home Insurance
2%
$147
HOA
4%
$224
Property Management
10%
$626
CapEx
5%
$313
Vacancy
6%
$376
Maintenance
5%
$313
Other
0%
$0