Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.72% first-year return on $129k initial cash invested.
2.72%
Cash On Cash
7.13%
Cap Rate
1.19
DSCR
$5,220
Rent
$293
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,220 income − $4,927 expenses = $293 cash flow
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,220
Total Expenses
$4,927
Mortgage P&I
51%
$2,645
Property Taxes
6%
$321
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$574