Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.71% first-year return on $47,248 initial cash invested.
5.71%
Cash On Cash
8.14%
Cap Rate
1.27
DSCR
$2,080
Rent
$225
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
$2,080
Total Expenses
$1,855
Mortgage P&I
58%
$1,197
Property Taxes
2%
$38
Home Insurance
4%
$79
PManagement
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0
Google Maps with comparables properties is loading...