Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.58% first-year return on $139k initial cash invested.
16.58%
Cash On Cash
10.83%
Cap Rate
1.64
DSCR
$8,258
Rent
$1,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$8,258 income − $6,341 expenses = $1,917 cash flow
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$8,258
Total Expenses
$6,341
Mortgage P&I
44%
$3,632
Property Taxes
4%
$317
Home Insurance
3%
$245
HOA
0%
$0
Property Management
10%
$826
CapEx
5%
$413
Vacancy
6%
$495
Maintenance
5%
$413
Other
0%
$0