Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.77% first-year return on $62,100 initial cash invested.
7.77%
Cash On Cash
9.35%
Cap Rate
1.45
DSCR
$2,584
Rent
$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $2,182 expenses = $402 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,584
Total Expenses
$2,182
Mortgage P&I
44%
$1,132
Property Taxes
4%
$98
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$310
CapEx
4%
$103
Vacancy
3%
$78
Maintenance
4%
$103
Other
11%
$284