Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.57% first-year return on $41,937 initial cash invested.
0.57%
Cash On Cash
7.1%
Cap Rate
1.1
DSCR
$1,706
Rent
$20
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,706 income − $1,686 expenses = $20 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,937
Downpayment
20%
$39,940
Closing costs
1%
$1,997
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,706
Total Expenses
$1,686
Mortgage P&I
63%
$1,076
Property Taxes
6%
$97
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0