Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.64% first-year return on $42,084 initial cash invested.
6.64%
Cash On Cash
8.31%
Cap Rate
1.33
DSCR
$2,306
Rent
$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $2,073 expenses = $233 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,306
Total Expenses
$2,073
Mortgage P&I
45%
$1,040
Property Taxes
16%
$364
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0