Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.48% first-year return on $47,248 initial cash invested.
6.48%
Cash On Cash
8.31%
Cap Rate
1.3
DSCR
$2,120
Rent
$255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
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
$2,120
Total Expenses
$1,865
Mortgage P&I
56%
$1,197
Property Taxes
2%
$38
Home Insurance
4%
$79
PManagement
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0
Google Maps with comparables properties is loading...