Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.17% first-year return on $107k initial cash invested.
9.17%
Cash On Cash
8.65%
Cap Rate
1.49
DSCR
$4,749
Rent
$819
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%
$84,980
Closing costs
1%
$4,249
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,749
Total Expenses
$3,930
Mortgage P&I
43%
$2,053
Property Taxes
2%
$109
Home Insurance
3%
$149
HOA
0%
$5
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522