Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.7% first-year return on $61,995 initial cash invested.
6.7%
Cash On Cash
9.11%
Cap Rate
1.4
DSCR
$2,628
Rent
$346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,628 income − $2,282 expenses = $346 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$61,995
Downpayment
20%
$41,900
Closing costs
1%
$2,095
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,628
Total Expenses
$2,282
Mortgage P&I
43%
$1,140
Property Taxes
7%
$174
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289