Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.36% first-year return on $47,250 initial cash invested.
13.36%
Cash On Cash
9.38%
Cap Rate
1.58
DSCR
$2,376
Rent
$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,376
Total Expenses
$1,850
Mortgage P&I
47%
$1,114
Property Taxes
2%
$38
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0