Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.74% first-year return on $41,979 initial cash invested.
1.74%
Cash On Cash
7.2%
Cap Rate
1.14
DSCR
$1,667
Rent
$61
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
6.9%
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
$1,667
Total Expenses
$1,606
Mortgage P&I
63%
$1,055
Property Taxes
3%
$48
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$167
CapEx
5%
$83
Vacancy
6%
$100
Maintenance
5%
$83
Other
0%
$0