Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 26.15% first-year return on $62,079 initial cash invested.
26.15%
Cash On Cash
14.72%
Cap Rate
2.44
DSCR
$4,120
Rent
$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,079
Downpayment
20%
$41,980
Closing costs
1%
$2,099
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$2,767
Mortgage P&I
26%
$1,056
Property Taxes
6%
$236
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453