Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.89% first-year return on $130k initial cash invested.
2.89%
Cash On Cash
7.2%
Cap Rate
1.2
DSCR
$5,446
Rent
$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,446 income − $5,133 expenses = $313 cash flow
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,446
Total Expenses
$5,133
Mortgage P&I
49%
$2,665
Property Taxes
7%
$399
Home Insurance
3%
$189
HOA
1%
$28
Property Management
12%
$654
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599