Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.43% first-year return on $62,121 initial cash invested.
13.43%
Cash On Cash
11.05%
Cap Rate
1.74
DSCR
$3,118
Rent
$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $2,423 expenses = $695 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,121
Downpayment
20%
$42,020
Closing costs
1%
$2,101
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,118
Total Expenses
$2,423
Mortgage P&I
36%
$1,114
Property Taxes
5%
$154
Home Insurance
3%
$94
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$343