Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 3.44% first-year return on $59,979 initial cash invested.
3.44%
Cash On Cash
8.04%
Cap Rate
1.25
DSCR
$2,289
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,289 income − $2,117 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,289
Total Expenses
$2,117
Mortgage P&I
47%
$1,075
Property Taxes
8%
$192
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$275
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$252