Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.05% first-year return on $46,200 initial cash invested.
2.05%
Cash On Cash
7.31%
Cap Rate
1.15
DSCR
$1,921
Rent
$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,921 income − $1,842 expenses = $79 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,921
Total Expenses
$1,842
Mortgage P&I
61%
$1,165
Property Taxes
5%
$101
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0