Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.89% first-year return on $42,000 initial cash invested.
15.89%
Cash On Cash
10.21%
Cap Rate
1.66
DSCR
$2,370
Rent
$556
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,370
Total Expenses
$1,814
Mortgage P&I
43%
$1,028
Property Taxes
4%
$101
Home Insurance
3%
$70
PManagement
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0
Google Maps with comparables properties is loading...