Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.12% first-year return on $59,979 initial cash invested.
7.12%
Cash On Cash
9.55%
Cap Rate
1.41
DSCR
$2,752
Rent
$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $2,396 expenses = $356 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,752
Total Expenses
$2,396
Mortgage P&I
41%
$1,125
Property Taxes
10%
$265
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$330
CapEx
4%
$110
Vacancy
3%
$83
Maintenance
4%
$110
Other
11%
$303