Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.27% first-year return on $129k initial cash invested.
8.27%
Cash On Cash
8.66%
Cap Rate
1.43
DSCR
$6,534
Rent
$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,534 income − $5,643 expenses = $891 cash flow
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,303
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,534
Total Expenses
$5,643
Mortgage P&I
41%
$2,673
Property Taxes
9%
$581
Home Insurance
3%
$168
HOA
0%
$0
Property Management
12%
$784
CapEx
4%
$261
Vacancy
3%
$196
Maintenance
4%
$261
Other
11%
$719