Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.18% first-year return on $62,079 initial cash invested.
19.18%
Cash On Cash
12.86%
Cap Rate
2.04
DSCR
$3,849
Rent
$992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,849 income − $2,857 expenses = $992 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,849
Total Expenses
$2,857
Mortgage P&I
29%
$1,103
Property Taxes
10%
$372
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423