Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.87% first-year return on $131k initial cash invested.
1.87%
Cash On Cash
7.31%
Cap Rate
1.15
DSCR
$5,601
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,601 income − $5,396 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,601
Total Expenses
$5,396
Mortgage P&I
51%
$2,862
Property Taxes
8%
$441
Home Insurance
3%
$189
HOA
0%
$0
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616