Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.94% first-year return on $59,979 initial cash invested.
4.94%
Cash On Cash
8.45%
Cap Rate
1.31
DSCR
$2,246
Rent
$247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,246 income − $1,999 expenses = $247 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,246
Total Expenses
$1,999
Mortgage P&I
48%
$1,070
Property Taxes
4%
$95
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$270
CapEx
4%
$90
Vacancy
3%
$67
Maintenance
4%
$90
Other
11%
$247