Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.99% first-year return on $46,200 initial cash invested.
6.99%
Cash On Cash
8.79%
Cap Rate
1.33
DSCR
$2,688
Rent
$269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,688 income − $2,419 expenses = $269 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,688
Total Expenses
$2,419
Mortgage P&I
45%
$1,208
Property Taxes
14%
$368
Home Insurance
3%
$77
HOA
3%
$68
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0