Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6% first-year return on $46,410 initial cash invested.
6%
Cash On Cash
8.02%
Cap Rate
1.3
DSCR
$2,174
Rent
$232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $1,942 expenses = $232 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,410
Downpayment
20%
$44,200
Closing costs
1%
$2,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,174
Total Expenses
$1,942
Mortgage P&I
52%
$1,136
Property Taxes
6%
$138
Home Insurance
4%
$78
HOA
1%
$25
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0