Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.77% first-year return on $130k initial cash invested.
0.77%
Cash On Cash
6.78%
Cap Rate
1.11
DSCR
$5,205
Rent
$84
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,205 income − $5,121 expenses = $84 cash flow
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,344
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,205
Total Expenses
$5,121
Mortgage P&I
52%
$2,729
Property Taxes
8%
$411
Home Insurance
4%
$201
HOA
0%
$10
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573