Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.73% first-year return on $60,063 initial cash invested.
8.73%
Cash On Cash
9.41%
Cap Rate
1.54
DSCR
$2,892
Rent
$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,892 income − $2,455 expenses = $437 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,892
Total Expenses
$2,455
Mortgage P&I
35%
$1,017
Property Taxes
13%
$372
Home Insurance
3%
$82
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318