Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.67% first-year return on $46,683 initial cash invested.
2.67%
Cash On Cash
7.27%
Cap Rate
1.19
DSCR
$2,268
Rent
$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,268 income − $2,164 expenses = $104 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,683
Downpayment
20%
$44,460
Closing costs
1%
$2,223
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,268
Total Expenses
$2,164
Mortgage P&I
50%
$1,129
Property Taxes
16%
$371
Home Insurance
3%
$75
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0