Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.34% first-year return on $42,000 initial cash invested.
7.34%
Cash On Cash
8.32%
Cap Rate
1.36
DSCR
$2,267
Rent
$257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $2,010 expenses = $257 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,267
Total Expenses
$2,010
Mortgage P&I
45%
$1,016
Property Taxes
15%
$335
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0