Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.55% first-year return on $130k initial cash invested.
1.55%
Cash On Cash
7.15%
Cap Rate
1.13
DSCR
$5,160
Rent
$168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,160 income − $4,992 expenses = $168 cash flow
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,349
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,160
Total Expenses
$4,992
Mortgage P&I
54%
$2,811
Property Taxes
3%
$145
Home Insurance
4%
$201
HOA
2%
$81
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$568