Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2.64% first-year return on $60,084 initial cash invested.
2.64%
Cash On Cash
8.11%
Cap Rate
1.2
DSCR
$2,340
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,340 income − $2,208 expenses = $132 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,340
Total Expenses
$2,208
Mortgage P&I
48%
$1,129
Property Taxes
8%
$188
Home Insurance
4%
$82
HOA
1%
$13
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257