Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.55% first-year return on $107k initial cash invested.
7.55%
Cash On Cash
8.39%
Cap Rate
1.43
DSCR
$5,246
Rent
$672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,540
Closing costs
1%
$4,227
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,246
Total Expenses
$4,574
Mortgage P&I
40%
$2,072
Property Taxes
11%
$596
Home Insurance
2%
$122
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577