Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.26% first-year return on $46,536 initial cash invested.
10.26%
Cash On Cash
9.55%
Cap Rate
1.45
DSCR
$2,960
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,960 income − $2,562 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,960
Total Expenses
$2,562
Mortgage P&I
41%
$1,218
Property Taxes
17%
$495
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0