Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.17% first-year return on $47,313 initial cash invested.
1.17%
Cash On Cash
6.84%
Cap Rate
1.12
DSCR
$1,887
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,887 income − $1,841 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,313
Downpayment
20%
$45,060
Closing costs
1%
$2,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,887
Total Expenses
$1,841
Mortgage P&I
61%
$1,144
Property Taxes
7%
$127
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0