Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 6.89% first-year return on $59,895 initial cash invested.
6.89%
Cash On Cash
8.84%
Cap Rate
1.43
DSCR
$2,391
Rent
$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,391 income − $2,047 expenses = $344 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,895
Downpayment
20%
$39,900
Closing costs
1%
$1,995
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,391
Total Expenses
$2,047
Mortgage P&I
43%
$1,030
Property Taxes
6%
$133
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$287
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$263