Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.07% first-year return on $62,184 initial cash invested.
3.07%
Cash On Cash
7.64%
Cap Rate
1.23
DSCR
$2,224
Rent
$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,224 income − $2,065 expenses = $159 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,184
Downpayment
20%
$42,080
Closing costs
1%
$2,104
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,224
Total Expenses
$2,065
Mortgage P&I
49%
$1,092
Property Taxes
7%
$155
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245