Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 16.52% first-year return on $46,410 initial cash invested.
16.52%
Cash On Cash
10.71%
Cap Rate
1.66
DSCR
$2,911
Rent
$639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,911 income − $2,272 expenses = $639 cash flow
Investment Breakdown
|
Purchase Price
$221k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,410
Downpayment
20%
$44,200
Closing costs
1%
$2,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,911
Total Expenses
$2,272
Mortgage P&I
41%
$1,187
Property Taxes
9%
$250
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0