Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.21% first-year return on $84,945 initial cash invested.
13.21%
Cash On Cash
9.42%
Cap Rate
1.59
DSCR
$4,802
Rent
$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,802 income − $3,867 expenses = $935 cash flow
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$84,945
Downpayment
20%
$80,900
Closing costs
1%
$4,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,802
Total Expenses
$3,867
Mortgage P&I
42%
$2,002
Property Taxes
9%
$442
Home Insurance
4%
$175
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0