Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.64% first-year return on $46,179 initial cash invested.
5.64%
Cash On Cash
8.23%
Cap Rate
1.29
DSCR
$2,382
Rent
$217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,382 income − $2,165 expenses = $217 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,382
Total Expenses
$2,165
Mortgage P&I
49%
$1,173
Property Taxes
12%
$296
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0