Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.81% first-year return on $46,179 initial cash invested.
0.81%
Cash On Cash
7.15%
Cap Rate
1.11
DSCR
$1,900
Rent
$31
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $1,869 expenses = $31 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,869
Mortgage P&I
62%
$1,184
Property Taxes
7%
$126
Home Insurance
3%
$65
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0