Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.79% first-year return on $60,084 initial cash invested.
4.79%
Cash On Cash
8.4%
Cap Rate
1.31
DSCR
$2,304
Rent
$240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $2,064 expenses = $240 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,304
Total Expenses
$2,064
Mortgage P&I
46%
$1,070
Property Taxes
6%
$140
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$276
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$253