Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.63% first-year return on $41,979 initial cash invested.
3.63%
Cash On Cash
7.71%
Cap Rate
1.21
DSCR
$1,870
Rent
$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,870
Total Expenses
$1,743
Mortgage P&I
57%
$1,064
Property Taxes
7%
$122
Home Insurance
4%
$70
PManagement
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0
Google Maps with comparables properties is loading...