Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.86% first-year return on $42,000 initial cash invested.
11.86%
Cash On Cash
9.61%
Cap Rate
1.5
DSCR
$2,394
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $1,979 expenses = $415 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$40,000
Closing costs
1%
$2,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,394
Total Expenses
$1,979
Mortgage P&I
45%
$1,067
Property Taxes
9%
$219
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0