Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.13% first-year return on $46,200 initial cash invested.
2.13%
Cash On Cash
7.03%
Cap Rate
1.17
DSCR
$2,102
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,102
Total Expenses
$2,020
Mortgage P&I
52%
$1,102
Property Taxes
14%
$295
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0