Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.42% first-year return on $59,979 initial cash invested.
7.42%
Cash On Cash
9.25%
Cap Rate
1.44
DSCR
$2,560
Rent
$371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,560 income − $2,189 expenses = $371 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,560
Total Expenses
$2,189
Mortgage P&I
42%
$1,068
Property Taxes
7%
$181
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$307
CapEx
4%
$102
Vacancy
3%
$77
Maintenance
4%
$102
Other
11%
$282