Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.71% first-year return on $62,079 initial cash invested.
14.71%
Cash On Cash
11.45%
Cap Rate
1.82
DSCR
$3,542
Rent
$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,542 income − $2,781 expenses = $761 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,542
Total Expenses
$2,781
Mortgage P&I
31%
$1,099
Property Taxes
11%
$398
Home Insurance
2%
$74
HOA
0%
$5
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390