Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.31% first-year return on $62,079 initial cash invested.
12.31%
Cash On Cash
10.99%
Cap Rate
1.66
DSCR
$3,162
Rent
$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $2,525 expenses = $637 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,162
Total Expenses
$2,525
Mortgage P&I
37%
$1,160
Property Taxes
7%
$217
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$379
CapEx
4%
$126
Vacancy
3%
$95
Maintenance
4%
$126
Other
11%
$348