Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.83% first-year return on $46,200 initial cash invested.
6.83%
Cash On Cash
8.29%
Cap Rate
1.33
DSCR
$2,366
Rent
$263
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
6.7%
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
$2,366
Total Expenses
$2,103
Mortgage P&I
48%
$1,138
Property Taxes
12%
$273
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0