Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.83% first-year return on $131k initial cash invested.
12.83%
Cash On Cash
9.74%
Cap Rate
1.54
DSCR
$7,441
Rent
$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,441 income − $6,043 expenses = $1,398 cash flow
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,441
Total Expenses
$6,043
Mortgage P&I
44%
$3,281
Property Taxes
8%
$609
Home Insurance
3%
$219
HOA
0%
$0
Property Management
10%
$744
CapEx
5%
$372
Vacancy
6%
$446
Maintenance
5%
$372
Other
0%
$0