Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.49% first-year return on $47,334 initial cash invested.
6.49%
Cash On Cash
7.85%
Cap Rate
1.32
DSCR
$2,061
Rent
$256
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,061
Total Expenses
$1,805
Mortgage P&I
54%
$1,116
Property Taxes
4%
$79
Home Insurance
4%
$74
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0