Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.25% first-year return on $131k initial cash invested.
9.25%
Cash On Cash
8.61%
Cap Rate
1.5
DSCR
$6,688
Rent
$1,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,379
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,688
Total Expenses
$5,678
Mortgage P&I
39%
$2,581
Property Taxes
7%
$442
Home Insurance
3%
$199
HOA
3%
$180
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736