Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.63% first-year return on $42,000 initial cash invested.
9.63%
Cash On Cash
9.13%
Cap Rate
1.41
DSCR
$2,177
Rent
$337
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
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,177
Total Expenses
$1,840
Mortgage P&I
49%
$1,075
Property Taxes
6%
$130
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0