Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12% first-year return on $62,184 initial cash invested.
12%
Cash On Cash
10.61%
Cap Rate
1.65
DSCR
$2,802
Rent
$622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,802
Total Expenses
$2,180
Mortgage P&I
40%
$1,126
Property Taxes
1%
$27
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$336
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$308