Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.83% first-year return on $107k initial cash invested.
2.83%
Cash On Cash
7.07%
Cap Rate
1.21
DSCR
$4,456
Rent
$253
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,456
Total Expenses
$4,203
Mortgage P&I
47%
$2,074
Property Taxes
10%
$465
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$490