Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.14% first-year return on $130k initial cash invested.
2.14%
Cash On Cash
6.98%
Cap Rate
1.16
DSCR
$4,882
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,882 income − $4,651 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,320
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,882
Total Expenses
$4,651
Mortgage P&I
55%
$2,670
Property Taxes
3%
$136
Home Insurance
4%
$186
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537