Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.47% first-year return on $130k initial cash invested.
9.47%
Cash On Cash
8.81%
Cap Rate
1.49
DSCR
$6,585
Rent
$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,585 income − $5,556 expenses = $1,029 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%
$5,354
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,585
Total Expenses
$5,556
Mortgage P&I
40%
$2,637
Property Taxes
7%
$480
Home Insurance
3%
$201
HOA
0%
$0
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$198
Maintenance
4%
$263
Other
11%
$724