Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.19% first-year return on $62,100 initial cash invested.
3.19%
Cash On Cash
7.91%
Cap Rate
1.22
DSCR
$2,170
Rent
$165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $2,005 expenses = $165 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,170
Total Expenses
$2,005
Mortgage P&I
52%
$1,133
Property Taxes
3%
$60
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$260
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$239