Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.21% first-year return on $130k initial cash invested.
10.21%
Cash On Cash
9.02%
Cap Rate
1.55
DSCR
$7,920
Rent
$1,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,319
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,920
Total Expenses
$6,817
Mortgage P&I
33%
$2,579
Property Taxes
7%
$533
Home Insurance
2%
$189
HOA
10%
$823
Property Management
12%
$950
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$871