Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.66% first-year return on $98,133 initial cash invested.
12.66%
Cash On Cash
9.35%
Cap Rate
1.56
DSCR
$5,310
Rent
$1,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,310 income − $4,275 expenses = $1,035 cash flow
Investment Breakdown
|
Purchase Price
$467k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$98,133
Downpayment
20%
$93,460
Closing costs
1%
$4,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,310
Total Expenses
$4,275
Mortgage P&I
44%
$2,341
Property Taxes
7%
$388
Home Insurance
3%
$164
HOA
0%
$0
Property Management
10%
$531
CapEx
5%
$266
Vacancy
6%
$319
Maintenance
5%
$266
Other
0%
$0