Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 40.57% first-year return on $46,200 initial cash invested.
40.57%
Cash On Cash
16.46%
Cap Rate
2.48
DSCR
$4,731
Rent
$1,562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,731 income − $3,169 expenses = $1,562 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.4%
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
$4,731
Total Expenses
$3,169
Mortgage P&I
26%
$1,219
Property Taxes
13%
$592
Home Insurance
2%
$77
HOA
1%
$50
Property Management
10%
$473
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0