Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.46% first-year return on $41,979 initial cash invested.
15.46%
Cash On Cash
10.66%
Cap Rate
1.63
DSCR
$2,930
Rent
$541
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,930 income − $2,389 expenses = $541 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,930
Total Expenses
$2,389
Mortgage P&I
37%
$1,088
Property Taxes
16%
$470
Home Insurance
2%
$70
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0