Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.63% first-year return on $59,937 initial cash invested.
9.63%
Cash On Cash
9.91%
Cap Rate
1.55
DSCR
$2,625
Rent
$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,625 income − $2,144 expenses = $481 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,937
Downpayment
20%
$39,940
Closing costs
1%
$1,997
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,625
Total Expenses
$2,144
Mortgage P&I
41%
$1,063
Property Taxes
4%
$113
Home Insurance
3%
$75
HOA
0%
$0
Property Management
12%
$315
CapEx
4%
$105
Vacancy
3%
$79
Maintenance
4%
$105
Other
11%
$289