Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.75% first-year return on $130k initial cash invested.
14.75%
Cash On Cash
9.9%
Cap Rate
1.64
DSCR
$7,915
Rent
$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,915 income − $6,321 expenses = $1,594 cash flow
Investment Breakdown
|
Purchase Price
$617k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$123k
Closing costs
1%
$6,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,915
Total Expenses
$6,321
Mortgage P&I
39%
$3,106
Property Taxes
6%
$512
Home Insurance
3%
$227
HOA
5%
$417
Property Management
10%
$792
CapEx
5%
$396
Vacancy
6%
$475
Maintenance
5%
$396
Other
0%
$0