Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.48% first-year return on $95,172 initial cash invested.
17.48%
Cash On Cash
11.08%
Cap Rate
1.68
DSCR
$6,044
Rent
$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,044 income − $4,658 expenses = $1,386 cash flow
Investment Breakdown
|
Purchase Price
$453k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$95,172
Downpayment
20%
$90,640
Closing costs
1%
$4,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,044
Total Expenses
$4,658
Mortgage P&I
41%
$2,496
Property Taxes
7%
$411
Home Insurance
3%
$164
HOA
0%
$16
Property Management
10%
$604
CapEx
5%
$302
Vacancy
6%
$363
Maintenance
5%
$302
Other
0%
$0