Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 15.96% first-year return on $62,100 initial cash invested.
15.96%
Cash On Cash
12.32%
Cap Rate
1.83
DSCR
$3,726
Rent
$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $2,900 expenses = $826 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,100
Downpayment
20%
$42,000
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,726
Total Expenses
$2,900
Mortgage P&I
32%
$1,181
Property Taxes
10%
$378
Home Insurance
2%
$74
HOA
0%
$0
Property Management
12%
$447
CapEx
4%
$149
Vacancy
3%
$112
Maintenance
4%
$149
Other
11%
$410