Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.35% first-year return on $46,620 initial cash invested.
17.35%
Cash On Cash
10.87%
Cap Rate
1.68
DSCR
$2,800
Rent
$674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $2,126 expenses = $674 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,800
Total Expenses
$2,126
Mortgage P&I
43%
$1,197
Property Taxes
4%
$123
Home Insurance
3%
$78
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0