Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.34% first-year return on $42,000 initial cash invested.
2.34%
Cash On Cash
7.33%
Cap Rate
1.18
DSCR
$2,107
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,107 income − $2,025 expenses = $82 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,107
Total Expenses
$2,025
Mortgage P&I
49%
$1,034
Property Taxes
17%
$351
Home Insurance
3%
$70
HOA
1%
$23
Property Management
10%
$211
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0