Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.57% first-year return on $130k initial cash invested.
7.57%
Cash On Cash
8.1%
Cap Rate
1.42
DSCR
$5,914
Rent
$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,335
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,914
Total Expenses
$5,094
Mortgage P&I
43%
$2,542
Property Taxes
6%
$348
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$710
CapEx
4%
$237
Vacancy
3%
$177
Maintenance
4%
$237
Other
11%
$651