Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.26% first-year return on $62,184 initial cash invested.
4.26%
Cash On Cash
8.09%
Cap Rate
1.3
DSCR
$2,654
Rent
$221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,654 income − $2,433 expenses = $221 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
$2,654
Total Expenses
$2,433
Mortgage P&I
41%
$1,092
Property Taxes
13%
$355
Home Insurance
3%
$84
HOA
0%
$0
Property Management
12%
$318
CapEx
4%
$106
Vacancy
3%
$80
Maintenance
4%
$106
Other
11%
$292