Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.52% first-year return on $41,979 initial cash invested.
8.52%
Cash On Cash
8.79%
Cap Rate
1.38
DSCR
$2,186
Rent
$298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $1,888 expenses = $298 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,186
Total Expenses
$1,888
Mortgage P&I
48%
$1,058
Property Taxes
9%
$192
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0