Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.25% first-year return on $108k initial cash invested.
6.25%
Cash On Cash
7.95%
Cap Rate
1.37
DSCR
$4,911
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$426k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,260
Closing costs
1%
$4,263
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,911
Total Expenses
$4,351
Mortgage P&I
42%
$2,067
Property Taxes
9%
$464
Home Insurance
3%
$152
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540