Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.7% first-year return on $62,037 initial cash invested.
4.7%
Cash On Cash
8.13%
Cap Rate
1.31
DSCR
$2,216
Rent
$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,216 income − $1,973 expenses = $243 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,037
Downpayment
20%
$41,940
Closing costs
1%
$2,097
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,216
Total Expenses
$1,973
Mortgage P&I
49%
$1,088
Property Taxes
3%
$56
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$266
CapEx
4%
$89
Vacancy
3%
$66
Maintenance
4%
$89
Other
11%
$244