Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.75% first-year return on $131k initial cash invested.
7.75%
Cash On Cash
8.77%
Cap Rate
1.41
DSCR
$7,449
Rent
$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,449 income − $6,601 expenses = $848 cash flow
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,395
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,449
Total Expenses
$6,601
Mortgage P&I
38%
$2,797
Property Taxes
7%
$557
Home Insurance
3%
$194
HOA
7%
$521
Property Management
12%
$894
CapEx
4%
$298
Vacancy
3%
$223
Maintenance
4%
$298
Other
11%
$819