Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.04% first-year return on $130k initial cash invested.
1.04%
Cash On Cash
6.72%
Cap Rate
1.13
DSCR
$5,690
Rent
$112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,690 income − $5,578 expenses = $112 cash flow
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,324
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,690
Total Expenses
$5,578
Mortgage P&I
46%
$2,640
Property Taxes
12%
$663
Home Insurance
3%
$184
HOA
3%
$155
Property Management
12%
$683
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$626