Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.42% first-year return on $61,995 initial cash invested.
5.42%
Cash On Cash
8.61%
Cap Rate
1.34
DSCR
$2,594
Rent
$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,594 income − $2,314 expenses = $280 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,594
Total Expenses
$2,314
Mortgage P&I
43%
$1,119
Property Taxes
9%
$238
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285