Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 12.17% first-year return on $46,242 initial cash invested.
12.17%
Cash On Cash
9.37%
Cap Rate
1.52
DSCR
$2,442
Rent
$469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $1,973 expenses = $469 cash flow
Investment Breakdown
|
Purchase Price
$220k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$46,242
Downpayment
20%
$44,040
Closing costs
1%
$2,202
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,442
Total Expenses
$1,973
Mortgage P&I
46%
$1,128
Property Taxes
5%
$131
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0