Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.74% first-year return on $42,000 initial cash invested.
3.74%
Cash On Cash
7.85%
Cap Rate
1.21
DSCR
$1,949
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,949 income − $1,818 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,949
Total Expenses
$1,818
Mortgage P&I
55%
$1,081
Property Taxes
8%
$161
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0