Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.54% first-year return on $59,979 initial cash invested.
2.54%
Cash On Cash
7.66%
Cap Rate
1.2
DSCR
$2,106
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,106 income − $1,979 expenses = $127 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,106
Total Expenses
$1,979
Mortgage P&I
51%
$1,065
Property Taxes
6%
$128
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$253
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$232