Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.21% first-year return on $62,100 initial cash invested.
12.21%
Cash On Cash
10.39%
Cap Rate
1.7
DSCR
$2,884
Rent
$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,884
Total Expenses
$2,252
Mortgage P&I
37%
$1,072
Property Taxes
4%
$126
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$346
CapEx
4%
$115
Vacancy
3%
$87
Maintenance
4%
$115
Other
11%
$317