Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.64% first-year return on $47,323 initial cash invested.
6.64%
Cash On Cash
8.41%
Cap Rate
1.32
DSCR
$2,399
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,399 income − $2,137 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,323
Downpayment
20%
$45,070
Closing costs
1%
$2,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,399
Total Expenses
$2,137
Mortgage P&I
50%
$1,198
Property Taxes
13%
$313
Home Insurance
0%
$2
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0