Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.98% first-year return on $60,000 initial cash invested.
4.98%
Cash On Cash
8.4%
Cap Rate
1.32
DSCR
$2,358
Rent
$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,358
Total Expenses
$2,109
Mortgage P&I
45%
$1,057
Property Taxes
8%
$181
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$283
CapEx
4%
$94
Vacancy
3%
$71
Maintenance
4%
$94
Other
11%
$259