Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.16% first-year return on $59,979 initial cash invested.
4.16%
Cash On Cash
8.13%
Cap Rate
1.28
DSCR
$2,223
Rent
$208
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
6.9%
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
$2,223
Total Expenses
$2,015
Mortgage P&I
48%
$1,057
Property Taxes
5%
$114
Home Insurance
3%
$70
HOA
1%
$17
Property Management
12%
$267
CapEx
4%
$89
Vacancy
3%
$67
Maintenance
4%
$89
Other
11%
$245