Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.36% first-year return on $60,000 initial cash invested.
9.36%
Cash On Cash
10.02%
Cap Rate
1.53
DSCR
$2,775
Rent
$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $2,307 expenses = $468 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,775
Total Expenses
$2,307
Mortgage P&I
39%
$1,091
Property Taxes
7%
$203
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$333
CapEx
4%
$111
Vacancy
3%
$83
Maintenance
4%
$111
Other
11%
$305