Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 14.61% first-year return on $80,100 initial cash invested.
14.61%
Cash On Cash
12.85%
Cap Rate
2
DSCR
$3,780
Rent
$975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,780 income − $2,805 expenses = $975 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
17%
$36,000
Cashflow
Total Income
$3,780
Total Expenses
$2,805
Mortgage P&I
30%
$1,122
Property Taxes
9%
$324
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$454
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality