Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.63% first-year return on $131k initial cash invested.
8.63%
Cash On Cash
8.71%
Cap Rate
1.44
DSCR
$6,384
Rent
$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,384 income − $5,442 expenses = $942 cash flow
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,380
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,384
Total Expenses
$5,442
Mortgage P&I
42%
$2,709
Property Taxes
6%
$371
Home Insurance
3%
$192
HOA
0%
$0
Property Management
12%
$766
CapEx
4%
$255
Vacancy
3%
$192
Maintenance
4%
$255
Other
11%
$702