Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 10.9% first-year return on $62,098 initial cash invested.
10.9%
Cash On Cash
10.46%
Cap Rate
1.59
DSCR
$2,936
Rent
$564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $2,372 expenses = $564 cash flow
Investment Breakdown
|
Purchase Price
$210k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$62,098
Downpayment
20%
$41,998
Closing costs
1%
$2,100
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,936
Total Expenses
$2,372
Mortgage P&I
39%
$1,150
Property Taxes
5%
$151
Home Insurance
3%
$74
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$323