Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.08% first-year return on $47,250 initial cash invested.
5.08%
Cash On Cash
7.63%
Cap Rate
1.27
DSCR
$2,008
Rent
$200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,008
Total Expenses
$1,808
Mortgage P&I
56%
$1,130
Property Taxes
4%
$78
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$201
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0