Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.78% first-year return on $41,979 initial cash invested.
15.78%
Cash On Cash
10.52%
Cap Rate
1.62
DSCR
$2,418
Rent
$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $1,866 expenses = $552 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,418
Total Expenses
$1,866
Mortgage P&I
45%
$1,079
Property Taxes
4%
$88
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0