Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.03% first-year return on $41,916 initial cash invested.
2.03%
Cash On Cash
7.05%
Cap Rate
1.16
DSCR
$1,753
Rent
$71
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,753 income − $1,682 expenses = $71 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,916
Downpayment
20%
$39,920
Closing costs
1%
$1,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,753
Total Expenses
$1,682
Mortgage P&I
58%
$1,013
Property Taxes
8%
$143
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0