Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.64% first-year return on $59,979 initial cash invested.
4.64%
Cash On Cash
8.49%
Cap Rate
1.3
DSCR
$2,290
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,058 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,290
Total Expenses
$2,058
Mortgage P&I
48%
$1,091
Property Taxes
5%
$117
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252