Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.92% first-year return on $62,079 initial cash invested.
9.92%
Cash On Cash
10%
Cap Rate
1.57
DSCR
$2,988
Rent
$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $2,475 expenses = $513 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$2,475
Mortgage P&I
37%
$1,117
Property Taxes
9%
$266
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329