Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.56% first-year return on $46,641 initial cash invested.
7.56%
Cash On Cash
8.37%
Cap Rate
1.35
DSCR
$2,075
Rent
$294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,075 income − $1,781 expenses = $294 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,641
Downpayment
20%
$44,420
Closing costs
1%
$2,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,075
Total Expenses
$1,781
Mortgage P&I
56%
$1,152
Property Taxes
0%
$10
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0