Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.88% first-year return on $132k initial cash invested.
4.88%
Cash On Cash
7.75%
Cap Rate
1.29
DSCR
$6,494
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,494 income − $5,959 expenses = $535 cash flow
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,406
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,494
Total Expenses
$5,959
Mortgage P&I
42%
$2,696
Property Taxes
8%
$523
Home Insurance
3%
$192
HOA
5%
$340
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714