Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.77% first-year return on $150k initial cash invested.
10.77%
Cash On Cash
8.89%
Cap Rate
1.49
DSCR
$7,973
Rent
$1,351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,973 income − $6,622 expenses = $1,351 cash flow
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$143k
Closing costs
1%
$7,165
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,973
Total Expenses
$6,622
Mortgage P&I
45%
$3,559
Property Taxes
7%
$591
Home Insurance
3%
$266
HOA
2%
$133
Property Management
10%
$797
CapEx
5%
$399
Vacancy
6%
$478
Maintenance
5%
$399
Other
0%
$0