Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.65% first-year return on $42,084 initial cash invested.
1.65%
Cash On Cash
7.26%
Cap Rate
1.14
DSCR
$1,769
Rent
$58
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,084
Downpayment
20%
$40,080
Closing costs
1%
$2,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,769
Total Expenses
$1,711
Mortgage P&I
60%
$1,066
Property Taxes
7%
$123
Home Insurance
4%
$63
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0