Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.25% first-year return on $126k initial cash invested.
11.25%
Cash On Cash
8.92%
Cap Rate
1.5
DSCR
$6,030
Rent
$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,030 income − $4,851 expenses = $1,179 cash flow
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,030
Total Expenses
$4,851
Mortgage P&I
49%
$2,972
Property Taxes
2%
$100
Home Insurance
3%
$210
HOA
0%
$0
Property Management
10%
$603
CapEx
5%
$302
Vacancy
6%
$362
Maintenance
5%
$302
Other
0%
$0