Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.36% first-year return on $62,079 initial cash invested.
10.36%
Cash On Cash
10.18%
Cap Rate
1.59
DSCR
$3,054
Rent
$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,054 income − $2,518 expenses = $536 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,054
Total Expenses
$2,518
Mortgage P&I
37%
$1,122
Property Taxes
9%
$284
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$366
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336