Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.09% first-year return on $130k initial cash invested.
10.09%
Cash On Cash
9.03%
Cap Rate
1.51
DSCR
$6,608
Rent
$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,608 income − $5,512 expenses = $1,096 cash flow
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,348
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,608
Total Expenses
$5,512
Mortgage P&I
40%
$2,665
Property Taxes
6%
$409
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$793
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$727