Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 2% first-year return on $60,063 initial cash invested.
2%
Cash On Cash
7.75%
Cap Rate
1.18
DSCR
$2,433
Rent
$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,433 income − $2,333 expenses = $100 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,063
Downpayment
20%
$40,060
Closing costs
1%
$2,003
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,433
Total Expenses
$2,333
Mortgage P&I
45%
$1,096
Property Taxes
14%
$349
Home Insurance
3%
$61
HOA
0%
$0
Property Management
12%
$292
CapEx
4%
$97
Vacancy
3%
$73
Maintenance
4%
$97
Other
11%
$268