Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.32% first-year return on $41,979 initial cash invested.
5.32%
Cash On Cash
7.8%
Cap Rate
1.27
DSCR
$1,787
Rent
$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,787 income − $1,601 expenses = $186 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,787
Total Expenses
$1,601
Mortgage P&I
57%
$1,025
Property Taxes
2%
$42
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0