Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.17% first-year return on $47,250 initial cash invested.
3.17%
Cash On Cash
7.56%
Cap Rate
1.19
DSCR
$2,034
Rent
$125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,034 income − $1,909 expenses = $125 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,034
Total Expenses
$1,909
Mortgage P&I
59%
$1,190
Property Taxes
5%
$111
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0