Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.46% first-year return on $59,979 initial cash invested.
9.46%
Cash On Cash
10.12%
Cap Rate
1.53
DSCR
$2,790
Rent
$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $2,317 expenses = $473 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,790
Total Expenses
$2,317
Mortgage P&I
39%
$1,101
Property Taxes
7%
$196
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$335
CapEx
4%
$112
Vacancy
3%
$84
Maintenance
4%
$112
Other
11%
$307