Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 11.95% first-year return on $62,163 initial cash invested.
11.95%
Cash On Cash
10.8%
Cap Rate
1.64
DSCR
$3,027
Rent
$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,027 income − $2,408 expenses = $619 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,163
Downpayment
20%
$42,060
Closing costs
1%
$2,103
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,027
Total Expenses
$2,408
Mortgage P&I
38%
$1,153
Property Taxes
5%
$142
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$363
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$333