Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.39% first-year return on $130k initial cash invested.
3.39%
Cash On Cash
7.48%
Cap Rate
1.22
DSCR
$5,876
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,876 income − $5,509 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,338
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,876
Total Expenses
$5,509
Mortgage P&I
46%
$2,727
Property Taxes
5%
$272
Home Insurance
3%
$196
HOA
5%
$317
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646