Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.94% first-year return on $131k initial cash invested.
7.94%
Cash On Cash
8.83%
Cap Rate
1.4
DSCR
$6,562
Rent
$866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,562 income − $5,696 expenses = $866 cash flow
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,372
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,562
Total Expenses
$5,696
Mortgage P&I
43%
$2,823
Property Taxes
6%
$416
Home Insurance
3%
$184
HOA
1%
$43
Property Management
12%
$787
CapEx
4%
$262
Vacancy
3%
$197
Maintenance
4%
$262
Other
11%
$722