Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.22% first-year return on $91,350 initial cash invested.
11.22%
Cash On Cash
8.99%
Cap Rate
1.51
DSCR
$4,884
Rent
$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,884 income − $4,030 expenses = $854 cash flow
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$91,350
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,884
Total Expenses
$4,030
Mortgage P&I
44%
$2,160
Property Taxes
9%
$449
Home Insurance
3%
$152
HOA
0%
$0
Property Management
10%
$488
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0