Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.95% first-year return on $59,937 initial cash invested.
8.95%
Cash On Cash
9.76%
Cap Rate
1.51
DSCR
$2,559
Rent
$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,559 income − $2,112 expenses = $447 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,559
Total Expenses
$2,112
Mortgage P&I
42%
$1,076
Property Taxes
4%
$97
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$281