Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 7.43% first-year return on $59,937 initial cash invested.
7.43%
Cash On Cash
8.71%
Cap Rate
1.47
DSCR
$2,338
Rent
$371
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$59,937
Downpayment
20%
$39,940
Closing costs
1%
$1,997
Rehab
0%
$0
Furnishing
9%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$1,967
Mortgage P&I
42%
$984
Property Taxes
1%
$26
Home Insurance
7%
$161
HOA
0%
$0
Property Management
12%
$281
CapEx
4%
$94
Vacancy
3%
$70
Maintenance
4%
$94
Other
11%
$257