Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 9.86% first-year return on $60,000 initial cash invested.
9.86%
Cash On Cash
9.91%
Cap Rate
1.58
DSCR
$2,860
Rent
$493
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
6.8%
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
$2,860
Total Expenses
$2,367
Mortgage P&I
37%
$1,045
Property Taxes
10%
$280
Home Insurance
2%
$70
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$315