Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.78% first-year return on $46,095 initial cash invested.
5.78%
Cash On Cash
7.51%
Cap Rate
1.3
DSCR
$1,982
Rent
$222
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
$46,095
Downpayment
20%
$43,900
Closing costs
1%
$2,195
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,982
Total Expenses
$1,760
Mortgage P&I
53%
$1,053
Property Taxes
6%
$115
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$198
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0