Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.06% first-year return on $41,979 initial cash invested.
6.06%
Cash On Cash
7.98%
Cap Rate
1.29
DSCR
$1,807
Rent
$212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,807 income − $1,595 expenses = $212 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,807
Total Expenses
$1,595
Mortgage P&I
57%
$1,028
Property Taxes
2%
$28
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0