Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.69% first-year return on $46,200 initial cash invested.
3.69%
Cash On Cash
7.71%
Cap Rate
1.21
DSCR
$2,000
Rent
$142
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$2,000
Total Expenses
$1,858
Mortgage P&I
59%
$1,171
Property Taxes
5%
$90
Home Insurance
4%
$77
PManagement
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Google Maps with comparables properties is loading...