Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.9% first-year return on $59,958 initial cash invested.
1.9%
Cash On Cash
7.22%
Cap Rate
1.17
DSCR
$2,097
Rent
$95
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,958
Downpayment
20%
$39,960
Closing costs
1%
$1,998
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,097
Total Expenses
$2,002
Mortgage P&I
49%
$1,023
Property Taxes
9%
$195
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$252
CapEx
4%
$84
Vacancy
3%
$63
Maintenance
4%
$84
Other
11%
$231