Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.95% first-year return on $62,121 initial cash invested.
0.95%
Cash On Cash
7.28%
Cap Rate
1.13
DSCR
$2,352
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,352 income − $2,303 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,121
Downpayment
20%
$42,020
Closing costs
1%
$2,101
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,352
Total Expenses
$2,303
Mortgage P&I
48%
$1,132
Property Taxes
13%
$296
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$282
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259