Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.35% first-year return on $62,184 initial cash invested.
7.35%
Cash On Cash
9.21%
Cap Rate
1.42
DSCR
$2,488
Rent
$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,488 income − $2,107 expenses = $381 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,488
Total Expenses
$2,107
Mortgage P&I
46%
$1,134
Property Taxes
2%
$48
Home Insurance
3%
$77
HOA
0%
$0
Property Management
12%
$299
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$274