Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.61% first-year return on $46,536 initial cash invested.
3.61%
Cash On Cash
7.67%
Cap Rate
1.2
DSCR
$1,960
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $1,820 expenses = $140 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,536
Downpayment
20%
$44,320
Closing costs
1%
$2,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,960
Total Expenses
$1,820
Mortgage P&I
60%
$1,179
Property Taxes
3%
$52
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0