Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.83% first-year return on $107k initial cash invested.
5.83%
Cash On Cash
7.83%
Cap Rate
1.34
DSCR
$4,671
Rent
$521
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,671
Total Expenses
$4,150
Mortgage P&I
44%
$2,065
Property Taxes
7%
$347
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514