Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.79% first-year return on $46,284 initial cash invested.
6.79%
Cash On Cash
8.57%
Cap Rate
1.32
DSCR
$2,486
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,486 income − $2,224 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,284
Downpayment
20%
$44,080
Closing costs
1%
$2,204
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,486
Total Expenses
$2,224
Mortgage P&I
48%
$1,188
Property Taxes
13%
$311
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0