Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.75% first-year return on $130k initial cash invested.
9.75%
Cash On Cash
9.22%
Cap Rate
1.48
DSCR
$6,776
Rent
$1,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,776 income − $5,717 expenses = $1,059 cash flow
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,776
Total Expenses
$5,717
Mortgage P&I
41%
$2,779
Property Taxes
6%
$406
Home Insurance
3%
$187
HOA
1%
$42
Property Management
12%
$813
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$745