Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.63% first-year return on $130k initial cash invested.
5.63%
Cash On Cash
7.84%
Cap Rate
1.34
DSCR
$6,622
Rent
$608
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,316
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,622
Total Expenses
$6,014
Mortgage P&I
39%
$2,601
Property Taxes
15%
$974
Home Insurance
3%
$187
HOA
0%
$0
Property Management
12%
$795
CapEx
4%
$265
Vacancy
3%
$199
Maintenance
4%
$265
Other
11%
$728