Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.49% first-year return on $42,000 initial cash invested.
0.49%
Cash On Cash
6.94%
Cap Rate
1.11
DSCR
$1,907
Rent
$17
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
6.8%
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
$1,907
Total Expenses
$1,890
Mortgage P&I
55%
$1,045
Property Taxes
15%
$280
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0