Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.17% first-year return on $42,000 initial cash invested.
6.17%
Cash On Cash
8.15%
Cap Rate
1.3
DSCR
$2,011
Rent
$216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,011 income − $1,795 expenses = $216 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,011
Total Expenses
$1,795
Mortgage P&I
52%
$1,041
Property Taxes
8%
$160
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0