Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.44% first-year return on $46,200 initial cash invested.
2.44%
Cash On Cash
7.3%
Cap Rate
1.16
DSCR
$1,891
Rent
$94
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,891 income − $1,797 expenses = $94 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,891
Total Expenses
$1,797
Mortgage P&I
61%
$1,150
Property Taxes
4%
$78
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$113
Maintenance
5%
$95
Other
0%
$0