Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.05% first-year return on $107k initial cash invested.
2.05%
Cash On Cash
6.96%
Cap Rate
1.18
DSCR
$4,598
Rent
$183
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
6.3%
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
$4,598
Total Expenses
$4,415
Mortgage P&I
46%
$2,097
Property Taxes
13%
$580
Home Insurance
3%
$149
HOA
1%
$25
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506