Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.62% first-year return on $130k initial cash invested.
7.62%
Cash On Cash
8.39%
Cap Rate
1.42
DSCR
$6,796
Rent
$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,796 income − $5,969 expenses = $827 cash flow
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,346
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,796
Total Expenses
$5,969
Mortgage P&I
39%
$2,637
Property Taxes
12%
$824
Home Insurance
3%
$196
HOA
0%
$0
Property Management
12%
$816
CapEx
4%
$272
Vacancy
3%
$204
Maintenance
4%
$272
Other
11%
$748