Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.12% first-year return on $62,100 initial cash invested.
8.12%
Cash On Cash
9.7%
Cap Rate
1.45
DSCR
$2,709
Rent
$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,289 expenses = $420 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,709
Total Expenses
$2,289
Mortgage P&I
43%
$1,169
Property Taxes
5%
$126
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298