Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.97% first-year return on $42,000 initial cash invested.
6.97%
Cash On Cash
8.53%
Cap Rate
1.33
DSCR
$2,134
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,134 income − $1,890 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,134
Total Expenses
$1,890
Mortgage P&I
50%
$1,070
Property Taxes
9%
$195
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0