Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.68% first-year return on $62,142 initial cash invested.
6.68%
Cash On Cash
8.61%
Cap Rate
1.42
DSCR
$2,457
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,457 income − $2,111 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,457
Total Expenses
$2,111
Mortgage P&I
43%
$1,065
Property Taxes
5%
$128
Home Insurance
3%
$83
HOA
0%
$0
Property Management
12%
$295
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270