Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 5.43% first-year return on $60,084 initial cash invested.
5.43%
Cash On Cash
8.56%
Cap Rate
1.36
DSCR
$2,666
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,666 income − $2,394 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$60,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,666
Total Expenses
$2,394
Mortgage P&I
39%
$1,050
Property Taxes
14%
$365
Home Insurance
3%
$72
HOA
0%
$0
Property Management
12%
$320
CapEx
4%
$107
Vacancy
3%
$80
Maintenance
4%
$107
Other
11%
$293