Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.85% first-year return on $59,937 initial cash invested.
4.85%
Cash On Cash
8.3%
Cap Rate
1.34
DSCR
$2,712
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $2,470 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,937
Downpayment
20%
$39,940
Closing costs
1%
$1,997
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$2,470
Mortgage P&I
38%
$1,032
Property Taxes
16%
$440
Home Insurance
3%
$72
HOA
0%
$6
Property Management
12%
$325
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$298