Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.36% first-year return on $60,063 initial cash invested.
4.36%
Cash On Cash
8.58%
Cap Rate
1.28
DSCR
$2,434
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $2,216 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,063
Downpayment
20%
$40,060
Closing costs
1%
$2,003
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,434
Total Expenses
$2,216
Mortgage P&I
46%
$1,117
Property Taxes
8%
$200
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268