Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.45% first-year return on $46,200 initial cash invested.
1.45%
Cash On Cash
7%
Cap Rate
1.13
DSCR
$1,760
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $1,704 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,760
Total Expenses
$1,704
Mortgage P&I
65%
$1,139
Property Taxes
2%
$30
Home Insurance
4%
$77
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0