Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.44% first-year return on $60,042 initial cash invested.
4.44%
Cash On Cash
8.67%
Cap Rate
1.3
DSCR
$2,844
Rent
$222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $2,622 expenses = $222 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,844
Total Expenses
$2,622
Mortgage P&I
39%
$1,111
Property Taxes
16%
$465
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$341
CapEx
4%
$114
Vacancy
3%
$85
Maintenance
4%
$114
Other
11%
$313