Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.06% first-year return on $62,016 initial cash invested.
10.06%
Cash On Cash
9.86%
Cap Rate
1.59
DSCR
$2,992
Rent
$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,992 income − $2,472 expenses = $520 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,016
Downpayment
20%
$41,920
Closing costs
1%
$2,096
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,992
Total Expenses
$2,472
Mortgage P&I
36%
$1,083
Property Taxes
10%
$296
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$359
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$329