Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.31% first-year return on $42,084 initial cash invested.
3.31%
Cash On Cash
7.36%
Cap Rate
1.2
DSCR
$1,750
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,750
Total Expenses
$1,634
Mortgage P&I
59%
$1,025
Property Taxes
5%
$81
Home Insurance
4%
$72
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0