Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4% first-year return on $41,979 initial cash invested.
4%
Cash On Cash
7.51%
Cap Rate
1.22
DSCR
$1,781
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,781 income − $1,641 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,781
Total Expenses
$1,641
Mortgage P&I
57%
$1,022
Property Taxes
5%
$86
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0