Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.32% first-year return on $47,250 initial cash invested.
9.32%
Cash On Cash
9.32%
Cap Rate
1.39
DSCR
$2,436
Rent
$367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,436 income − $2,069 expenses = $367 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,436
Total Expenses
$2,069
Mortgage P&I
52%
$1,259
Property Taxes
4%
$97
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0