Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.26% first-year return on $60,000 initial cash invested.
9.26%
Cash On Cash
9.66%
Cap Rate
1.55
DSCR
$2,614
Rent
$463
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
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,614
Total Expenses
$2,151
Mortgage P&I
40%
$1,042
Property Taxes
6%
$149
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$314
CapEx
4%
$105
Vacancy
3%
$78
Maintenance
4%
$105
Other
11%
$288