Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.38% first-year return on $62,079 initial cash invested.
6.38%
Cash On Cash
8.87%
Cap Rate
1.38
DSCR
$2,360
Rent
$330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,360 income − $2,030 expenses = $330 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,360
Total Expenses
$2,030
Mortgage P&I
48%
$1,127
Property Taxes
1%
$27
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$260