Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.65% first-year return on $47,229 initial cash invested.
7.65%
Cash On Cash
8.77%
Cap Rate
1.34
DSCR
$2,321
Rent
$301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $2,020 expenses = $301 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,321
Total Expenses
$2,020
Mortgage P&I
53%
$1,227
Property Taxes
5%
$111
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0