Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.09% first-year return on $42,000 initial cash invested.
1.09%
Cash On Cash
7.43%
Cap Rate
1.13
DSCR
$2,175
Rent
$38
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,175 income − $2,137 expenses = $38 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
$2,175
Total Expenses
$2,137
Mortgage P&I
50%
$1,091
Property Taxes
19%
$410
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0