Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.35% first-year return on $46,179 initial cash invested.
7.35%
Cash On Cash
8.32%
Cap Rate
1.35
DSCR
$2,317
Rent
$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,317 income − $2,034 expenses = $283 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,317
Total Expenses
$2,034
Mortgage P&I
49%
$1,125
Property Taxes
10%
$229
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0