Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.62% first-year return on $60,000 initial cash invested.
5.62%
Cash On Cash
8.59%
Cap Rate
1.37
DSCR
$2,667
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $2,386 expenses = $281 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,667
Total Expenses
$2,386
Mortgage P&I
39%
$1,043
Property Taxes
12%
$322
Home Insurance
3%
$70
HOA
2%
$44
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293