Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.28% first-year return on $46,137 initial cash invested.
3.28%
Cash On Cash
8.08%
Cap Rate
1.19
DSCR
$2,236
Rent
$126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,236 income − $2,110 expenses = $126 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,137
Downpayment
20%
$43,940
Closing costs
1%
$2,197
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,236
Total Expenses
$2,110
Mortgage P&I
56%
$1,241
Property Taxes
9%
$210
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0