Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.52% first-year return on $62,079 initial cash invested.
11.52%
Cash On Cash
10.4%
Cap Rate
1.63
DSCR
$2,736
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $2,140 expenses = $596 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
$2,736
Total Expenses
$2,140
Mortgage P&I
41%
$1,115
Property Taxes
1%
$22
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301