Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.04% first-year return on $131k initial cash invested.
5.04%
Cash On Cash
7.79%
Cap Rate
1.28
DSCR
$5,286
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,286 income − $4,734 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,396
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,286
Total Expenses
$4,734
Mortgage P&I
52%
$2,738
Property Taxes
0%
$4
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581