Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.41% first-year return on $62,100 initial cash invested.
13.41%
Cash On Cash
10.93%
Cap Rate
1.75
DSCR
$3,105
Rent
$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,105 income − $2,411 expenses = $694 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,105
Total Expenses
$2,411
Mortgage P&I
35%
$1,094
Property Taxes
6%
$187
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342