Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.64% first-year return on $129k initial cash invested.
2.64%
Cash On Cash
7.53%
Cap Rate
1.19
DSCR
$6,352
Rent
$285
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,352 income − $6,067 expenses = $285 cash flow
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,308
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,352
Total Expenses
$6,067
Mortgage P&I
44%
$2,790
Property Taxes
15%
$932
Home Insurance
3%
$185
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699