Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.98% first-year return on $60,000 initial cash invested.
9.98%
Cash On Cash
10.49%
Cap Rate
1.55
DSCR
$3,123
Rent
$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $2,624 expenses = $499 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
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
$3,123
Total Expenses
$2,624
Mortgage P&I
36%
$1,125
Property Taxes
12%
$366
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344