Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.9% first-year return on $60,042 initial cash invested.
1.9%
Cash On Cash
7.49%
Cap Rate
1.18
DSCR
$2,372
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,372 income − $2,277 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,042
Downpayment
20%
$40,040
Closing costs
1%
$2,002
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,372
Total Expenses
$2,277
Mortgage P&I
45%
$1,059
Property Taxes
14%
$338
Home Insurance
3%
$73
HOA
0%
$0
Property Management
12%
$285
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$261