Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.08% first-year return on $46,179 initial cash invested.
10.08%
Cash On Cash
8.99%
Cap Rate
1.44
DSCR
$2,355
Rent
$388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $1,967 expenses = $388 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,355
Total Expenses
$1,967
Mortgage P&I
48%
$1,141
Property Taxes
6%
$136
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0