Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 8.7% first-year return on $60,000 initial cash invested.
8.7%
Cash On Cash
10%
Cap Rate
1.48
DSCR
$2,588
Rent
$435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $2,153 expenses = $435 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$2,153
Mortgage P&I
44%
$1,128
Property Taxes
3%
$73
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$311
CapEx
4%
$104
Vacancy
3%
$78
Maintenance
4%
$104
Other
11%
$285