Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.5% first-year return on $59,979 initial cash invested.
7.5%
Cash On Cash
9.3%
Cap Rate
1.46
DSCR
$2,834
Rent
$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,834 income − $2,459 expenses = $375 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
$2,834
Total Expenses
$2,459
Mortgage P&I
37%
$1,061
Property Taxes
13%
$365
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$340
CapEx
4%
$113
Vacancy
3%
$85
Maintenance
4%
$113
Other
11%
$312