Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 24.12% first-year return on $46,116 initial cash invested.
24.12%
Cash On Cash
12.55%
Cap Rate
1.89
DSCR
$3,137
Rent
$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,137 income − $2,210 expenses = $927 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,116
Downpayment
20%
$43,920
Closing costs
1%
$2,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,137
Total Expenses
$2,210
Mortgage P&I
39%
$1,213
Property Taxes
4%
$129
Home Insurance
2%
$52
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0