Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.66% first-year return on $41,979 initial cash invested.
10.66%
Cash On Cash
9.5%
Cap Rate
1.47
DSCR
$2,650
Rent
$373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $2,277 expenses = $373 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,650
Total Expenses
$2,277
Mortgage P&I
41%
$1,077
Property Taxes
17%
$442
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0