← Back to properties
Property overview
70% LTV · USD
Illustrative property with stock photography. Not a verified listing or an offer for sale.
SoldTenant in place
76 Illustration Drive
Rochester, New York · United States
$142,000USD
⌂ Single-family home3 beds1.5 baths1,450 sq ft
The numbers, in view.
This sample demonstrates how Pirinvest presents rental property information. The address, pricing, income and photography are illustrative. This is not an available property or an offer for sale.
Expected monthly rent$1,900
Estimated net rental income$1,165
Est. net rental yield9.85%
Expected rental income
- Government-assisted rent ⓘ
- $1,200.00
- Tenant share ⓘ
- $700.00
- Expected monthly rent
- $1,900.00
Monthly operating expenses
- Property management (10%)
- $190.00
- Utilities
- $50.00
- Insurance
- $100.00
- Property taxes
- $200.00
- Maintenance reserve
- $100.00
- Vacancy reserve
- $95.00
- Monthly operating expenses
- $735.00
- Estimated net rental income
- $1,165.00
Annual insurance and property taxes are divided by 12. Net income excludes financing, income tax, closing costs and expenses not entered.
Explore a refinancing scenario.
Adjust the assumptions to see their effect on estimated monthly cash flow.
Illustrative rate assumption. Not a live New York rate or a lender quote.
- Sale price (USD)
- $142,000.00
- Estimated refinance amount (70%)
- $99,400.00
- Expected monthly rent
- $1,900.00
- Monthly operating expenses
- $735.00
- Est. monthly mortgage payment
- $734.56
- Est. cash flow after mortgage
- $430.44
Illustrative fixed-rate, fully amortizing loan. Refinance eligibility, appraisal, lender terms and closing costs may vary. No loan fees or refinance proceeds are included in monthly cash flow.