Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.02% first-year return on $130k initial cash invested.
1.02%
Cash On Cash
6.82%
Cap Rate
1.13
DSCR
$5,799
Rent
$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,799 income − $5,688 expenses = $111 cash flow
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,333
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,799
Total Expenses
$5,688
Mortgage P&I
46%
$2,687
Property Taxes
14%
$818
Home Insurance
3%
$191
HOA
0%
$20
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638