Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.84% first-year return on $62,100 initial cash invested.
1.84%
Cash On Cash
7.29%
Cap Rate
1.18
DSCR
$2,583
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $2,488 expenses = $95 cash flow
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
$2,583
Total Expenses
$2,488
Mortgage P&I
42%
$1,077
Property Taxes
18%
$460
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$284