Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.34% first-year return on $133k initial cash invested.
7.34%
Cash On Cash
8.47%
Cap Rate
1.39
DSCR
$6,582
Rent
$813
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,582 income − $5,769 expenses = $813 cash flow
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,468
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,582
Total Expenses
$5,769
Mortgage P&I
42%
$2,782
Property Taxes
5%
$352
Home Insurance
3%
$198
HOA
3%
$200
Property Management
12%
$790
CapEx
4%
$263
Vacancy
3%
$197
Maintenance
4%
$263
Other
11%
$724