Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 18.05% first-year return on $107k initial cash invested.
18.05%
Cash On Cash
11.01%
Cap Rate
1.91
DSCR
$6,129
Rent
$1,613
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
6.0%
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
$6,129
Total Expenses
$4,516
Mortgage P&I
33%
$2,039
Property Taxes
4%
$245
Home Insurance
2%
$149
HOA
0%
$0
Property Management
12%
$735
CapEx
4%
$245
Vacancy
3%
$184
Maintenance
4%
$245
Other
11%
$674