Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.95% first-year return on $60,084 initial cash invested.
6.95%
Cash On Cash
9.19%
Cap Rate
1.43
DSCR
$2,740
Rent
$348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $2,392 expenses = $348 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,740
Total Expenses
$2,392
Mortgage P&I
39%
$1,077
Property Taxes
12%
$322
Home Insurance
2%
$61
HOA
0%
$0
Property Management
12%
$329
CapEx
4%
$110
Vacancy
3%
$82
Maintenance
4%
$110
Other
11%
$301