Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.43% first-year return on $62,142 initial cash invested.
10.43%
Cash On Cash
10.19%
Cap Rate
1.58
DSCR
$2,830
Rent
$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,830 income − $2,290 expenses = $540 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,830
Total Expenses
$2,290
Mortgage P&I
40%
$1,132
Property Taxes
4%
$114
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$311