Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.35% first-year return on $131k initial cash invested.
1.35%
Cash On Cash
6.96%
Cap Rate
1.13
DSCR
$5,434
Rent
$148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,434 income − $5,286 expenses = $148 cash flow
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,386
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,434
Total Expenses
$5,286
Mortgage P&I
51%
$2,758
Property Taxes
9%
$495
Home Insurance
3%
$186
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598