Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.36% first-year return on $46,200 initial cash invested.
2.36%
Cash On Cash
7.41%
Cap Rate
1.16
DSCR
$1,930
Rent
$91
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
7.0%
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
$1,930
Total Expenses
$1,839
Mortgage P&I
61%
$1,171
Property Taxes
5%
$90
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0