Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.74% first-year return on $47,250 initial cash invested.
5.74%
Cash On Cash
8.59%
Cap Rate
1.26
DSCR
$2,208
Rent
$226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,208 income − $1,982 expenses = $226 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,250
Downpayment
20%
$45,000
Closing costs
1%
$2,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,208
Total Expenses
$1,982
Mortgage P&I
58%
$1,274
Property Taxes
3%
$56
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0