Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 16.54% first-year return on $130k initial cash invested.
16.54%
Cash On Cash
10.57%
Cap Rate
1.8
DSCR
$7,299
Rent
$1,796
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,349
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,299
Total Expenses
$5,503
Mortgage P&I
36%
$2,624
Property Taxes
3%
$210
Home Insurance
3%
$187
HOA
0%
$0
Property Management
12%
$876
CapEx
4%
$292
Vacancy
3%
$219
Maintenance
4%
$292
Other
11%
$803