Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.1% first-year return on $46,179 initial cash invested.
2.1%
Cash On Cash
7.33%
Cap Rate
1.16
DSCR
$2,122
Rent
$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,122
Total Expenses
$2,041
Mortgage P&I
55%
$1,157
Property Taxes
12%
$256
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0