Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.51% first-year return on $42,000 initial cash invested.
2.51%
Cash On Cash
7.51%
Cap Rate
1.16
DSCR
$1,765
Rent
$88
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,765 income − $1,677 expenses = $88 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,765
Total Expenses
$1,677
Mortgage P&I
61%
$1,076
Property Taxes
4%
$73
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0