Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.82% first-year return on $121k initial cash invested.
13.82%
Cash On Cash
9.27%
Cap Rate
1.64
DSCR
$6,916
Rent
$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,771
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,916
Total Expenses
$5,520
Mortgage P&I
39%
$2,717
Property Taxes
4%
$279
Home Insurance
3%
$210
HOA
7%
$515
Property Management
10%
$692
CapEx
5%
$346
Vacancy
6%
$415
Maintenance
5%
$346
Other
0%
$0