Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.77% first-year return on $148k initial cash invested.
11.77%
Cash On Cash
9.07%
Cap Rate
1.53
DSCR
$7,721
Rent
$1,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,721 income − $6,265 expenses = $1,456 cash flow
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,067
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$7,721
Total Expenses
$6,265
Mortgage P&I
45%
$3,499
Property Taxes
3%
$250
Home Insurance
3%
$262
HOA
3%
$247
Property Management
10%
$772
CapEx
5%
$386
Vacancy
6%
$463
Maintenance
5%
$386
Other
0%
$0