Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.95% first-year return on $46,200 initial cash invested.
11.95%
Cash On Cash
9.35%
Cap Rate
1.54
DSCR
$2,756
Rent
$460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $2,296 expenses = $460 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,756
Total Expenses
$2,296
Mortgage P&I
41%
$1,117
Property Taxes
14%
$385
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0