Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.26% first-year return on $62,079 initial cash invested.
1.26%
Cash On Cash
7.68%
Cap Rate
1.14
DSCR
$2,499
Rent
$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,499 income − $2,434 expenses = $65 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,499
Total Expenses
$2,434
Mortgage P&I
47%
$1,178
Property Taxes
13%
$332
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275