Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.88% first-year return on $62,184 initial cash invested.
2.88%
Cash On Cash
8.2%
Cap Rate
1.22
DSCR
$2,766
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,766 income − $2,617 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,184
Downpayment
20%
$42,080
Closing costs
1%
$2,104
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$2,617
Mortgage P&I
43%
$1,178
Property Taxes
15%
$423
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$332
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$304