Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.91% first-year return on $42,000 initial cash invested.
6.91%
Cash On Cash
9.16%
Cap Rate
1.3
DSCR
$2,248
Rent
$242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $2,006 expenses = $242 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
8.0%
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
$2,248
Total Expenses
$2,006
Mortgage P&I
52%
$1,173
Property Taxes
8%
$169
Home Insurance
3%
$70
HOA
0%
$10
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0