Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 44.36% first-year return on $83,811 initial cash invested.
44.36%
Cash On Cash
16.5%
Cap Rate
2.74
DSCR
$7,788
Rent
$3,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,788 income − $4,690 expenses = $3,098 cash flow
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$83,811
Downpayment
20%
$79,820
Closing costs
1%
$3,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,788
Total Expenses
$4,690
Mortgage P&I
26%
$2,002
Property Taxes
7%
$519
Home Insurance
2%
$145
HOA
0%
$0
Property Management
10%
$779
CapEx
5%
$389
Vacancy
6%
$467
Maintenance
5%
$389
Other
0%
$0