Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.07% first-year return on $46,179 initial cash invested.
7.07%
Cash On Cash
8.62%
Cap Rate
1.35
DSCR
$2,799
Rent
$272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $2,527 expenses = $272 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,799
Total Expenses
$2,527
Mortgage P&I
42%
$1,167
Property Taxes
20%
$555
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0