Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.4% first-year return on $41,979 initial cash invested.
1.4%
Cash On Cash
7.05%
Cap Rate
1.13
DSCR
$1,763
Rent
$49
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
6.7%
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
$1,763
Total Expenses
$1,714
Mortgage P&I
59%
$1,037
Property Taxes
8%
$149
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0