Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.27% first-year return on $107k initial cash invested.
3.27%
Cash On Cash
7.29%
Cap Rate
1.22
DSCR
$4,288
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,288 income − $3,996 expenses = $292 cash flow
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,940
Closing costs
1%
$4,247
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,288
Total Expenses
$3,996
Mortgage P&I
49%
$2,116
Property Taxes
6%
$266
Home Insurance
4%
$154
HOA
0%
$0
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472