Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.77% first-year return on $84,546 initial cash invested.
30.77%
Cash On Cash
13.23%
Cap Rate
2.24
DSCR
$5,843
Rent
$2,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,843 income − $3,675 expenses = $2,168 cash flow
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,546
Downpayment
20%
$80,520
Closing costs
1%
$4,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,843
Total Expenses
$3,675
Mortgage P&I
34%
$1,979
Property Taxes
1%
$42
Home Insurance
2%
$135
HOA
0%
$0
Property Management
10%
$584
CapEx
5%
$292
Vacancy
6%
$351
Maintenance
5%
$292
Other
0%
$0