Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.04% first-year return on $82,173 initial cash invested.
11.04%
Cash On Cash
8.74%
Cap Rate
1.51
DSCR
$4,041
Rent
$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,173
Downpayment
20%
$78,260
Closing costs
1%
$3,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,041
Total Expenses
$3,285
Mortgage P&I
47%
$1,892
Property Taxes
5%
$182
Home Insurance
4%
$145
HOA
0%
$16
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0