Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.24% first-year return on $46,179 initial cash invested.
4.24%
Cash On Cash
7.83%
Cap Rate
1.25
DSCR
$2,410
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $2,247 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,410
Total Expenses
$2,247
Mortgage P&I
48%
$1,151
Property Taxes
16%
$393
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0