Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.08% first-year return on $60,042 initial cash invested.
6.08%
Cash On Cash
8.79%
Cap Rate
1.37
DSCR
$2,325
Rent
$304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $2,021 expenses = $304 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,325
Total Expenses
$2,021
Mortgage P&I
46%
$1,069
Property Taxes
4%
$82
Home Insurance
3%
$79
HOA
0%
$0
Property Management
12%
$279
CapEx
4%
$93
Vacancy
3%
$70
Maintenance
4%
$93
Other
11%
$256