Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.68% first-year return on $62,163 initial cash invested.
12.68%
Cash On Cash
10.98%
Cap Rate
1.69
DSCR
$3,180
Rent
$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,180 income − $2,523 expenses = $657 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,163
Downpayment
20%
$42,060
Closing costs
1%
$2,103
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,180
Total Expenses
$2,523
Mortgage P&I
36%
$1,140
Property Taxes
7%
$222
Home Insurance
3%
$80
HOA
0%
$0
Property Management
12%
$382
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$350