Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.42% first-year return on $60,021 initial cash invested.
9.42%
Cash On Cash
10.06%
Cap Rate
1.54
DSCR
$2,850
Rent
$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,850 income − $2,379 expenses = $471 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,021
Downpayment
20%
$40,020
Closing costs
1%
$2,001
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,850
Total Expenses
$2,379
Mortgage P&I
38%
$1,092
Property Taxes
8%
$235
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$342
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314