Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.08% first-year return on $46,200 initial cash invested.
0.08%
Cash On Cash
6.6%
Cap Rate
1.09
DSCR
$1,916
Rent
$3
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,916 income − $1,913 expenses = $3 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,916
Total Expenses
$1,913
Mortgage P&I
58%
$1,111
Property Taxes
11%
$218
Home Insurance
4%
$77
HOA
0%
$8
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0