Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.26% first-year return on $131k initial cash invested.
2.26%
Cash On Cash
7.17%
Cap Rate
1.17
DSCR
$5,602
Rent
$246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,602 income − $5,356 expenses = $246 cash flow
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,364
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,602
Total Expenses
$5,356
Mortgage P&I
49%
$2,737
Property Taxes
8%
$475
Home Insurance
3%
$192
HOA
1%
$48
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616