Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.29% first-year return on $42,000 initial cash invested.
0.29%
Cash On Cash
7.18%
Cap Rate
1.09
DSCR
$1,708
Rent
$10
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,708 income − $1,698 expenses = $10 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,708
Total Expenses
$1,698
Mortgage P&I
65%
$1,102
Property Taxes
5%
$83
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0