Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.91% first-year return on $107k initial cash invested.
1.91%
Cash On Cash
7.08%
Cap Rate
1.15
DSCR
$4,080
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,080 income − $3,909 expenses = $171 cash flow
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,080
Total Expenses
$3,909
Mortgage P&I
53%
$2,172
Property Taxes
5%
$200
Home Insurance
4%
$150
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449