Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.75% first-year return on $41,979 initial cash invested.
11.75%
Cash On Cash
9.8%
Cap Rate
1.5
DSCR
$2,658
Rent
$411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $2,247 expenses = $411 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,658
Total Expenses
$2,247
Mortgage P&I
41%
$1,088
Property Taxes
15%
$398
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0