Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.94% first-year return on $46,137 initial cash invested.
2.94%
Cash On Cash
6.84%
Cap Rate
1.19
DSCR
$1,720
Rent
$113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,137
Downpayment
20%
$43,940
Closing costs
1%
$2,197
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,607
Mortgage P&I
61%
$1,053
Property Taxes
3%
$45
Home Insurance
4%
$62
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0