Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.97% first-year return on $47,187 initial cash invested.
3.97%
Cash On Cash
7.66%
Cap Rate
1.23
DSCR
$2,257
Rent
$156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,257 income − $2,101 expenses = $156 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,187
Downpayment
20%
$44,940
Closing costs
1%
$2,247
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,257
Total Expenses
$2,101
Mortgage P&I
52%
$1,166
Property Taxes
14%
$313
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0