Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.59% first-year return on $59,916 initial cash invested.
9.59%
Cash On Cash
10.06%
Cap Rate
1.53
DSCR
$2,536
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $2,057 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,916
Downpayment
20%
$39,920
Closing costs
1%
$1,996
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,536
Total Expenses
$2,057
Mortgage P&I
43%
$1,094
Property Taxes
1%
$30
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$304
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$279