Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.71% first-year return on $97,356 initial cash invested.
20.71%
Cash On Cash
11.28%
Cap Rate
1.87
DSCR
$7,057
Rent
$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,057 income − $5,377 expenses = $1,680 cash flow
Investment Breakdown
|
Purchase Price
$464k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$97,356
Downpayment
20%
$92,720
Closing costs
1%
$4,636
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,057
Total Expenses
$5,377
Mortgage P&I
33%
$2,326
Property Taxes
6%
$453
Home Insurance
2%
$163
HOA
9%
$600
Property Management
10%
$706
CapEx
5%
$353
Vacancy
6%
$423
Maintenance
5%
$353
Other
0%
$0