Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 22.01% first-year return on $62,100 initial cash invested.
22.01%
Cash On Cash
13.69%
Cap Rate
2.19
DSCR
$4,028
Rent
$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $2,889 expenses = $1,139 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$2,889
Mortgage P&I
27%
$1,095
Property Taxes
9%
$351
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$483
CapEx
4%
$161
Vacancy
3%
$121
Maintenance
4%
$161
Other
11%
$443