Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.5% first-year return on $107k initial cash invested.
12.5%
Cash On Cash
9.65%
Cap Rate
1.65
DSCR
$5,721
Rent
$1,117
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%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,721
Total Expenses
$4,604
Mortgage P&I
36%
$2,072
Property Taxes
8%
$437
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$687
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$629