Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.01% first-year return on $46,200 initial cash invested.
5.01%
Cash On Cash
8.21%
Cap Rate
1.28
DSCR
$2,709
Rent
$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,709 income − $2,516 expenses = $193 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,709
Total Expenses
$2,516
Mortgage P&I
43%
$1,177
Property Taxes
21%
$558
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$163
Maintenance
5%
$135
Other
0%
$0