Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.47% first-year return on $46,221 initial cash invested.
4.47%
Cash On Cash
7.56%
Cap Rate
1.25
DSCR
$2,149
Rent
$172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $1,977 expenses = $172 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,221
Downpayment
20%
$44,020
Closing costs
1%
$2,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,149
Total Expenses
$1,977
Mortgage P&I
52%
$1,107
Property Taxes
10%
$218
Home Insurance
4%
$94
HOA
0%
$0
Property Management
10%
$215
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0