Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.36% first-year return on $60,000 initial cash invested.
9.36%
Cash On Cash
9.88%
Cap Rate
1.53
DSCR
$2,529
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $2,061 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$2,061
Mortgage P&I
43%
$1,077
Property Taxes
2%
$55
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$278