Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.54% first-year return on $59,979 initial cash invested.
0.54%
Cash On Cash
7.52%
Cap Rate
1.11
DSCR
$2,364
Rent
$27
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $2,337 expenses = $27 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,364
Total Expenses
$2,337
Mortgage P&I
48%
$1,130
Property Taxes
14%
$320
Home Insurance
3%
$70
HOA
1%
$12
Property Management
12%
$284
CapEx
4%
$95
Vacancy
3%
$71
Maintenance
4%
$95
Other
11%
$260