Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.09% first-year return on $91,539 initial cash invested.
10.09%
Cash On Cash
8.59%
Cap Rate
1.48
DSCR
$4,916
Rent
$770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,539
Downpayment
20%
$87,180
Closing costs
1%
$4,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,916
Total Expenses
$4,146
Mortgage P&I
43%
$2,104
Property Taxes
5%
$262
Home Insurance
3%
$161
HOA
7%
$340
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0