Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.9% first-year return on $41,979 initial cash invested.
33.9%
Cash On Cash
14.53%
Cap Rate
2.27
DSCR
$3,327
Rent
$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,327 income − $2,141 expenses = $1,186 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,327
Total Expenses
$2,141
Mortgage P&I
32%
$1,068
Property Taxes
4%
$138
Home Insurance
2%
$70
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0