Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.38% first-year return on $60,000 initial cash invested.
8.38%
Cash On Cash
9.34%
Cap Rate
1.53
DSCR
$3,064
Rent
$419
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$2,645
Mortgage P&I
33%
$1,014
Property Taxes
16%
$478
Home Insurance
2%
$70
HOA
1%
$40
Property Management
12%
$368
CapEx
4%
$123
Vacancy
3%
$92
Maintenance
4%
$123
Other
11%
$337