Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.47% first-year return on $46,179 initial cash invested.
2.47%
Cash On Cash
7.87%
Cap Rate
1.16
DSCR
$2,157
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,157 income − $2,062 expenses = $95 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,179
Downpayment
20%
$43,980
Closing costs
1%
$2,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,157
Total Expenses
$2,062
Mortgage P&I
57%
$1,239
Property Taxes
9%
$185
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0