Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.69% first-year return on $47,229 initial cash invested.
2.69%
Cash On Cash
7.83%
Cap Rate
1.19
DSCR
$2,530
Rent
$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,530 income − $2,424 expenses = $106 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,229
Downpayment
20%
$44,980
Closing costs
1%
$2,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,530
Total Expenses
$2,424
Mortgage P&I
49%
$1,236
Property Taxes
18%
$452
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0