Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.7% first-year return on $89,124 initial cash invested.
10.7%
Cash On Cash
8.84%
Cap Rate
1.48
DSCR
$4,347
Rent
$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $3,552 expenses = $795 cash flow
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$89,124
Downpayment
20%
$84,880
Closing costs
1%
$4,244
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,347
Total Expenses
$3,552
Mortgage P&I
49%
$2,115
Property Taxes
3%
$132
Home Insurance
4%
$175
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0