Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.39% first-year return on $46,662 initial cash invested.
3.39%
Cash On Cash
7.3%
Cap Rate
1.22
DSCR
$2,290
Rent
$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,290 income − $2,158 expenses = $132 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,662
Downpayment
20%
$44,440
Closing costs
1%
$2,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,290
Total Expenses
$2,158
Mortgage P&I
48%
$1,106
Property Taxes
15%
$342
Home Insurance
5%
$116
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0