Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.57% first-year return on $41,916 initial cash invested.
1.57%
Cash On Cash
7.42%
Cap Rate
1.13
DSCR
$1,691
Rent
$55
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,691 income − $1,636 expenses = $55 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,691
Total Expenses
$1,636
Mortgage P&I
65%
$1,094
Property Taxes
2%
$30
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$101
Maintenance
5%
$85
Other
0%
$0