Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.25% first-year return on $62,079 initial cash invested.
11.25%
Cash On Cash
10.13%
Cap Rate
1.66
DSCR
$3,110
Rent
$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $2,528 expenses = $582 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,110
Total Expenses
$2,528
Mortgage P&I
34%
$1,066
Property Taxes
11%
$332
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$373
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$342