Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5% first-year return on $41,979 initial cash invested.
5%
Cash On Cash
8.01%
Cap Rate
1.25
DSCR
$1,920
Rent
$175
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,979
Downpayment
20%
$39,980
Closing costs
1%
$1,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,745
Mortgage P&I
55%
$1,064
Property Taxes
6%
$112
Home Insurance
4%
$70
PManagement
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...