Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.95% first-year return on $46,599 initial cash invested.
5.95%
Cash On Cash
8.1%
Cap Rate
1.29
DSCR
$2,056
Rent
$231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,056 income − $1,825 expenses = $231 cash flow
Investment Breakdown
|
Purchase Price
$222k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,599
Downpayment
20%
$44,380
Closing costs
1%
$2,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,056
Total Expenses
$1,825
Mortgage P&I
57%
$1,163
Property Taxes
2%
$48
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0