Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.12% first-year return on $41,979 initial cash invested.
11.12%
Cash On Cash
9.69%
Cap Rate
1.45
DSCR
$2,200
Rent
$389
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,200 income − $1,811 expenses = $389 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,200
Total Expenses
$1,811
Mortgage P&I
51%
$1,115
Property Taxes
2%
$54
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0