Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.28% first-year return on $60,000 initial cash invested.
9.28%
Cash On Cash
9.46%
Cap Rate
1.55
DSCR
$2,398
Rent
$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,398
Total Expenses
$1,934
Mortgage P&I
42%
$1,017
Property Taxes
1%
$31
Home Insurance
3%
$70
HOA
0%
$0
Property Management
12%
$288
CapEx
4%
$96
Vacancy
3%
$72
Maintenance
4%
$96
Other
11%
$264