Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.74% first-year return on $42,000 initial cash invested.
6.74%
Cash On Cash
8.68%
Cap Rate
1.31
DSCR
$2,107
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,107 income − $1,871 expenses = $236 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.4%
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
$2,107
Total Expenses
$1,871
Mortgage P&I
52%
$1,105
Property Taxes
7%
$149
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0