Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.53% first-year return on $62,100 initial cash invested.
9.53%
Cash On Cash
9.65%
Cap Rate
1.55
DSCR
$2,620
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $2,127 expenses = $493 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
$2,620
Total Expenses
$2,127
Mortgage P&I
42%
$1,090
Property Taxes
3%
$72
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$288