Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.1% first-year return on $131k initial cash invested.
3.1%
Cash On Cash
7.24%
Cap Rate
1.21
DSCR
$5,468
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,468 income − $5,129 expenses = $339 cash flow
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,385
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,468
Total Expenses
$5,129
Mortgage P&I
49%
$2,689
Property Taxes
7%
$397
Home Insurance
3%
$184
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$601