Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.75% first-year return on $47,248 initial cash invested.
4.75%
Cash On Cash
7.93%
Cap Rate
1.24
DSCR
$2,030
Rent
$187
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
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,248
Downpayment
20%
$44,998
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,030
Total Expenses
$1,843
Mortgage P&I
59%
$1,197
Property Taxes
2%
$38
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0