Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.72% first-year return on $61,995 initial cash invested.
15.72%
Cash On Cash
11.59%
Cap Rate
1.85
DSCR
$2,960
Rent
$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $2,148 expenses = $812 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,995
Downpayment
20%
$41,900
Closing costs
1%
$2,095
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,960
Total Expenses
$2,148
Mortgage P&I
37%
$1,094
Property Taxes
0%
$1
Home Insurance
2%
$47
HOA
0%
$0
Property Management
12%
$355
CapEx
4%
$118
Vacancy
3%
$89
Maintenance
4%
$118
Other
11%
$326