Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.54% first-year return on $59,979 initial cash invested.
9.54%
Cash On Cash
9.8%
Cap Rate
1.55
DSCR
$2,500
Rent
$477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,500
Total Expenses
$2,023
Mortgage P&I
42%
$1,055
Property Taxes
2%
$48
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$300
CapEx
4%
$100
Vacancy
3%
$75
Maintenance
4%
$100
Other
11%
$275