Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.55% first-year return on $47,229 initial cash invested.
4.55%
Cash On Cash
7.75%
Cap Rate
1.27
DSCR
$2,630
Rent
$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,630 income − $2,451 expenses = $179 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,630
Total Expenses
$2,451
Mortgage P&I
43%
$1,142
Property Taxes
21%
$545
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0