Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.97% first-year return on $101k initial cash invested.
16.97%
Cash On Cash
10.34%
Cap Rate
1.72
DSCR
$5,985
Rent
$1,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,985 income − $4,563 expenses = $1,422 cash flow
Investment Breakdown
|
Purchase Price
$479k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$95,780
Closing costs
1%
$4,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,985
Total Expenses
$4,563
Mortgage P&I
40%
$2,406
Property Taxes
7%
$429
Home Insurance
3%
$173
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0