Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.61% first-year return on $47,250 initial cash invested.
0.61%
Cash On Cash
7.14%
Cap Rate
1.1
DSCR
$1,989
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,989 income − $1,965 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,989
Total Expenses
$1,965
Mortgage P&I
61%
$1,215
Property Taxes
8%
$155
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0