Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.15% first-year return on $134k initial cash invested.
8.15%
Cash On Cash
9.19%
Cap Rate
1.39
DSCR
$7,060
Rent
$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,060 income − $6,151 expenses = $909 cash flow
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,516
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,060
Total Expenses
$6,151
Mortgage P&I
43%
$3,033
Property Taxes
7%
$519
Home Insurance
3%
$199
HOA
0%
$0
Property Management
12%
$847
CapEx
4%
$282
Vacancy
3%
$212
Maintenance
4%
$282
Other
11%
$777