Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.82% first-year return on $62,100 initial cash invested.
5.82%
Cash On Cash
8.73%
Cap Rate
1.37
DSCR
$2,830
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $2,529 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,830
Total Expenses
$2,529
Mortgage P&I
39%
$1,113
Property Taxes
13%
$380
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311