Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.14% first-year return on $59,979 initial cash invested.
4.14%
Cash On Cash
8.25%
Cap Rate
1.27
DSCR
$2,180
Rent
$207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $1,973 expenses = $207 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,180
Total Expenses
$1,973
Mortgage P&I
50%
$1,080
Property Taxes
4%
$82
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$65
Maintenance
4%
$87
Other
11%
$240