Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 21.74% first-year return on $62,100 initial cash invested.
21.74%
Cash On Cash
13.52%
Cap Rate
2.17
DSCR
$3,768
Rent
$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,768 income − $2,643 expenses = $1,125 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,768
Total Expenses
$2,643
Mortgage P&I
29%
$1,090
Property Taxes
5%
$198
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$452
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$414