Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.73% first-year return on $46,179 initial cash invested.
2.73%
Cash On Cash
7.27%
Cap Rate
1.19
DSCR
$2,070
Rent
$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $1,965 expenses = $105 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,070
Total Expenses
$1,965
Mortgage P&I
54%
$1,124
Property Taxes
10%
$197
Home Insurance
5%
$105
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0