Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.18% first-year return on $131k initial cash invested.
5.18%
Cash On Cash
7.8%
Cap Rate
1.29
DSCR
$5,722
Rent
$566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,722 income − $5,156 expenses = $566 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%
$5,392
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,722
Total Expenses
$5,156
Mortgage P&I
47%
$2,709
Property Taxes
5%
$273
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629