Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.27% first-year return on $108k initial cash invested.
13.27%
Cash On Cash
9.69%
Cap Rate
1.59
DSCR
$6,907
Rent
$1,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,907 income − $5,707 expenses = $1,200 cash flow
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$103k
Closing costs
1%
$5,166
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,907
Total Expenses
$5,707
Mortgage P&I
38%
$2,627
Property Taxes
8%
$580
Home Insurance
3%
$190
HOA
7%
$515
Property Management
10%
$691
CapEx
5%
$345
Vacancy
6%
$414
Maintenance
5%
$345
Other
0%
$0