Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 0.82% first-year return on $59,895 initial cash invested.
0.82%
Cash On Cash
7.19%
Cap Rate
1.11
DSCR
$1,953
Rent
$41
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $1,912 expenses = $41 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,953
Total Expenses
$1,912
Mortgage P&I
55%
$1,077
Property Taxes
5%
$101
Home Insurance
4%
$70
HOA
0%
$0
Property Management
12%
$234
CapEx
4%
$78
Vacancy
3%
$59
Maintenance
4%
$78
Other
11%
$215