Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.8% first-year return on $88,767 initial cash invested.
10.8%
Cash On Cash
9.14%
Cap Rate
1.47
DSCR
$4,556
Rent
$799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,556 income − $3,757 expenses = $799 cash flow
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$88,767
Downpayment
20%
$84,540
Closing costs
1%
$4,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,556
Total Expenses
$3,757
Mortgage P&I
48%
$2,191
Property Taxes
5%
$229
Home Insurance
3%
$152
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0