Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.76% first-year return on $60,000 initial cash invested.
7.76%
Cash On Cash
9.72%
Cap Rate
1.43
DSCR
$2,522
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $2,134 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,522
Total Expenses
$2,134
Mortgage P&I
45%
$1,131
Property Taxes
3%
$75
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$303
CapEx
4%
$101
Vacancy
3%
$76
Maintenance
4%
$101
Other
11%
$277