Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.79% first-year return on $130k initial cash invested.
9.79%
Cash On Cash
8.81%
Cap Rate
1.5
DSCR
$6,038
Rent
$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,357
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,038
Total Expenses
$4,973
Mortgage P&I
44%
$2,628
Property Taxes
2%
$99
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$725
CapEx
4%
$242
Vacancy
3%
$181
Maintenance
4%
$242
Other
11%
$664