Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.23% first-year return on $41,916 initial cash invested.
2.23%
Cash On Cash
6.73%
Cap Rate
1.18
DSCR
$1,835
Rent
$78
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,916
Downpayment
20%
$39,920
Closing costs
1%
$1,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,835
Total Expenses
$1,757
Mortgage P&I
52%
$950
Property Taxes
15%
$269
Home Insurance
3%
$60
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0