Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.09% first-year return on $41,979 initial cash invested.
0.09%
Cash On Cash
7.22%
Cap Rate
1.08
DSCR
$1,681
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,681 income − $1,678 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.5%
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
$1,681
Total Expenses
$1,678
Mortgage P&I
66%
$1,115
Property Taxes
3%
$56
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0