Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.49% first-year return on $42,000 initial cash invested.
6.49%
Cash On Cash
8.42%
Cap Rate
1.34
DSCR
$2,590
Rent
$227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $2,363 expenses = $227 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,590
Total Expenses
$2,363
Mortgage P&I
40%
$1,047
Property Taxes
22%
$572
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$259
CapEx
5%
$130
Vacancy
6%
$155
Maintenance
5%
$130
Other
0%
$0