Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.8% first-year return on $62,142 initial cash invested.
6.8%
Cash On Cash
9.09%
Cap Rate
1.41
DSCR
$2,688
Rent
$352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,336 expenses = $352 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
$2,688
Total Expenses
$2,336
Mortgage P&I
42%
$1,133
Property Taxes
8%
$212
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296