Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.23% first-year return on $46,200 initial cash invested.
4.23%
Cash On Cash
8.03%
Cap Rate
1.26
DSCR
$2,906
Rent
$163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $2,743 expenses = $163 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,200
Downpayment
20%
$44,000
Closing costs
1%
$2,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,906
Total Expenses
$2,743
Mortgage P&I
40%
$1,164
Property Taxes
26%
$747
Home Insurance
3%
$77
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0