Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.28% first-year return on $62,121 initial cash invested.
2.28%
Cash On Cash
7.03%
Cap Rate
1.2
DSCR
$2,090
Rent
$118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,090 income − $1,972 expenses = $118 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,121
Downpayment
20%
$42,020
Closing costs
1%
$2,101
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,090
Total Expenses
$1,972
Mortgage P&I
49%
$1,028
Property Taxes
7%
$138
Home Insurance
5%
$94
HOA
0%
$0
Property Management
12%
$251
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$230