Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.23% first-year return on $41,937 initial cash invested.
1.23%
Cash On Cash
7.17%
Cap Rate
1.12
DSCR
$1,750
Rent
$43
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,750 income − $1,707 expenses = $43 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,750
Total Expenses
$1,707
Mortgage P&I
61%
$1,063
Property Taxes
6%
$113
Home Insurance
4%
$75
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0