Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 19.85% first-year return on $62,100 initial cash invested.
19.85%
Cash On Cash
12.81%
Cap Rate
2.08
DSCR
$3,378
Rent
$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,378
Total Expenses
$2,351
Mortgage P&I
32%
$1,079
Property Taxes
1%
$50
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$372