Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.26% first-year return on $62,142 initial cash invested.
6.26%
Cash On Cash
8.97%
Cap Rate
1.37
DSCR
$2,523
Rent
$324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,523 income − $2,199 expenses = $324 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,142
Downpayment
20%
$42,040
Closing costs
1%
$2,102
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,523
Total Expenses
$2,199
Mortgage P&I
45%
$1,147
Property Taxes
5%
$118
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278