Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.1% first-year return on $130k initial cash invested.
11.1%
Cash On Cash
9.32%
Cap Rate
1.56
DSCR
$7,122
Rent
$1,203
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,122 income − $5,919 expenses = $1,203 cash flow
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,337
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,122
Total Expenses
$5,919
Mortgage P&I
37%
$2,659
Property Taxes
9%
$647
Home Insurance
3%
$191
HOA
0%
$0
Property Management
12%
$855
CapEx
4%
$285
Vacancy
3%
$214
Maintenance
4%
$285
Other
11%
$783