Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 22.46% first-year return on $47,229 initial cash invested.
22.46%
Cash On Cash
12.15%
Cap Rate
1.83
DSCR
$3,029
Rent
$884
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,029 income − $2,145 expenses = $884 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.4%
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
$3,029
Total Expenses
$2,145
Mortgage P&I
41%
$1,243
Property Taxes
1%
$36
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0