Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.82% first-year return on $130k initial cash invested.
2.82%
Cash On Cash
7.07%
Cap Rate
1.2
DSCR
$5,301
Rent
$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,301
Total Expenses
$4,995
Mortgage P&I
50%
$2,624
Property Taxes
7%
$382
Home Insurance
4%
$187
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583