Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.83% first-year return on $41,979 initial cash invested.
5.83%
Cash On Cash
7.54%
Cap Rate
1.33
DSCR
$2,121
Rent
$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
5.9%
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
$2,121
Total Expenses
$1,917
Mortgage P&I
45%
$946
Property Taxes
17%
$350
Home Insurance
3%
$70
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0