Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.79% first-year return on $130k initial cash invested.
0.79%
Cash On Cash
6.89%
Cap Rate
1.13
DSCR
$6,399
Rent
$85
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,399 income − $6,314 expenses = $85 cash flow
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,324
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,399
Total Expenses
$6,314
Mortgage P&I
42%
$2,717
Property Taxes
16%
$1,024
Home Insurance
3%
$192
HOA
3%
$205
Property Management
12%
$768
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$704