Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 23.34% first-year return on $151k initial cash invested.
23.34%
Cash On Cash
11.76%
Cap Rate
1.95
DSCR
$9,904
Rent
$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,904 income − $6,974 expenses = $2,930 cash flow
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$143k
Closing costs
1%
$7,172
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$9,904
Total Expenses
$6,974
Mortgage P&I
36%
$3,601
Property Taxes
6%
$554
Home Insurance
2%
$245
HOA
0%
$0
Property Management
10%
$990
CapEx
5%
$495
Vacancy
6%
$594
Maintenance
5%
$495
Other
0%
$0