Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.73% first-year return on $108k initial cash invested.
10.73%
Cash On Cash
9.08%
Cap Rate
1.49
DSCR
$6,222
Rent
$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,222 income − $5,257 expenses = $965 cash flow
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,139
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,222
Total Expenses
$5,257
Mortgage P&I
42%
$2,612
Property Taxes
14%
$848
Home Insurance
3%
$180
HOA
0%
$0
Property Management
10%
$622
CapEx
5%
$311
Vacancy
6%
$373
Maintenance
5%
$311
Other
0%
$0