Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.68% first-year return on $60,000 initial cash invested.
6.68%
Cash On Cash
9.1%
Cap Rate
1.4
DSCR
$2,448
Rent
$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,448 income − $2,114 expenses = $334 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,448
Total Expenses
$2,114
Mortgage P&I
44%
$1,085
Property Taxes
5%
$127
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$73
Maintenance
4%
$98
Other
11%
$269