Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.86% first-year return on $81,879 initial cash invested.
13.86%
Cash On Cash
9.72%
Cap Rate
1.59
DSCR
$4,613
Rent
$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,613 income − $3,667 expenses = $946 cash flow
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$81,879
Downpayment
20%
$77,980
Closing costs
1%
$3,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,613
Total Expenses
$3,667
Mortgage P&I
43%
$1,980
Property Taxes
11%
$485
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0