Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.24% first-year return on $80,892 initial cash invested.
10.24%
Cash On Cash
8.7%
Cap Rate
1.46
DSCR
$3,763
Rent
$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,763 income − $3,073 expenses = $690 cash flow
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,892
Downpayment
20%
$77,040
Closing costs
1%
$3,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,763
Total Expenses
$3,073
Mortgage P&I
51%
$1,914
Property Taxes
1%
$40
Home Insurance
4%
$141
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$226
Maintenance
5%
$188
Other
0%
$0