Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.33% first-year return on $46,473 initial cash invested.
7.33%
Cash On Cash
8.27%
Cap Rate
1.34
DSCR
$2,145
Rent
$284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,145 income − $1,861 expenses = $284 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,473
Downpayment
20%
$44,260
Closing costs
1%
$2,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,145
Total Expenses
$1,861
Mortgage P&I
53%
$1,134
Property Taxes
4%
$91
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$129
Maintenance
5%
$107
Other
0%
$0