Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.73% first-year return on $107k initial cash invested.
2.73%
Cash On Cash
7.15%
Cap Rate
1.2
DSCR
$4,336
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,336 income − $4,092 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,060
Closing costs
1%
$4,253
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$4,092
Mortgage P&I
49%
$2,117
Property Taxes
8%
$352
Home Insurance
3%
$150
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477