Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.88% first-year return on $131k initial cash invested.
17.88%
Cash On Cash
10.33%
Cap Rate
1.77
DSCR
$7,866
Rent
$1,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,866 income − $5,910 expenses = $1,956 cash flow
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,866
Total Expenses
$5,910
Mortgage P&I
39%
$3,033
Property Taxes
8%
$613
Home Insurance
3%
$219
HOA
0%
$0
Property Management
10%
$787
CapEx
5%
$393
Vacancy
6%
$472
Maintenance
5%
$393
Other
0%
$0