Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.75% first-year return on $46,179 initial cash invested.
2.75%
Cash On Cash
7.98%
Cap Rate
1.17
DSCR
$2,093
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,093 income − $1,987 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.7%
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
$2,093
Total Expenses
$1,987
Mortgage P&I
60%
$1,251
Property Taxes
5%
$114
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$209
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0