Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.3% first-year return on $61,995 initial cash invested.
1.3%
Cash On Cash
7.39%
Cap Rate
1.14
DSCR
$2,190
Rent
$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $2,123 expenses = $67 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,995
Downpayment
20%
$41,900
Closing costs
1%
$2,095
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,190
Total Expenses
$2,123
Mortgage P&I
52%
$1,136
Property Taxes
8%
$166
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$263
CapEx
4%
$88
Vacancy
3%
$66
Maintenance
4%
$88
Other
11%
$241