Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.83% first-year return on $42,000 initial cash invested.
0.83%
Cash On Cash
6.95%
Cap Rate
1.11
DSCR
$1,743
Rent
$29
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
6.8%
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
$1,743
Total Expenses
$1,714
Mortgage P&I
60%
$1,042
Property Taxes
9%
$149
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0