Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.6% first-year return on $41,979 initial cash invested.
5.6%
Cash On Cash
8.15%
Cap Rate
1.28
DSCR
$1,950
Rent
$196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
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
$1,950
Total Expenses
$1,754
Mortgage P&I
55%
$1,064
Property Taxes
6%
$112
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0