Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 12.89% first-year return on $62,100 initial cash invested.
12.89%
Cash On Cash
10.73%
Cap Rate
1.72
DSCR
$2,907
Rent
$667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,907 income − $2,240 expenses = $667 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,907
Total Expenses
$2,240
Mortgage P&I
38%
$1,095
Property Taxes
3%
$83
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$349
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$320