Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 17.79% first-year return on $46,200 initial cash invested.
17.79%
Cash On Cash
10.77%
Cap Rate
1.71
DSCR
$2,677
Rent
$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $1,992 expenses = $685 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,677
Total Expenses
$1,992
Mortgage P&I
43%
$1,156
Property Taxes
2%
$62
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0