Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.35% first-year return on $46,284 initial cash invested.
1.35%
Cash On Cash
7.41%
Cap Rate
1.12
DSCR
$1,980
Rent
$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,980 income − $1,928 expenses = $52 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,284
Downpayment
20%
$44,080
Closing costs
1%
$2,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,980
Total Expenses
$1,928
Mortgage P&I
61%
$1,210
Property Taxes
4%
$89
Home Insurance
6%
$114
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0