Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.32% first-year return on $41,979 initial cash invested.
12.32%
Cash On Cash
9.74%
Cap Rate
1.51
DSCR
$2,399
Rent
$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $1,968 expenses = $431 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,399
Total Expenses
$1,968
Mortgage P&I
45%
$1,071
Property Taxes
8%
$203
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0