Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 23.57% first-year return on $62,016 initial cash invested.
23.57%
Cash On Cash
14.65%
Cap Rate
2.19
DSCR
$4,336
Rent
$1,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,336 income − $3,118 expenses = $1,218 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,016
Downpayment
20%
$41,920
Closing costs
1%
$2,096
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,336
Total Expenses
$3,118
Mortgage P&I
27%
$1,168
Property Taxes
8%
$356
Home Insurance
3%
$121
HOA
0%
$0
Property Management
12%
$520
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$477