Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.83% first-year return on $46,620 initial cash invested.
2.83%
Cash On Cash
7.42%
Cap Rate
1.18
DSCR
$2,038
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,038 income − $1,928 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,620
Downpayment
20%
$44,400
Closing costs
1%
$2,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,038
Total Expenses
$1,928
Mortgage P&I
57%
$1,161
Property Taxes
8%
$157
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0