Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.23% first-year return on $41,979 initial cash invested.
5.23%
Cash On Cash
8.06%
Cap Rate
1.26
DSCR
$1,930
Rent
$183
Cashflow
$28,560
Annual
$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
$1,930
Total Expenses
$1,747
Mortgage P&I
55%
$1,064
Property Taxes
6%
$112
Home Insurance
4%
$70
PManagement
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0
Google Maps with comparables properties is loading...