Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.75% first-year return on $107k initial cash invested.
3.75%
Cash On Cash
7.33%
Cap Rate
1.24
DSCR
$4,218
Rent
$335
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
$4,218
Total Expenses
$3,883
Mortgage P&I
50%
$2,091
Property Taxes
5%
$208
Home Insurance
4%
$149
HOA
0%
$0
Property Management
12%
$506
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$464