Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.79% first-year return on $47,208 initial cash invested.
3.79%
Cash On Cash
7.86%
Cap Rate
1.22
DSCR
$2,249
Rent
$149
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $2,100 expenses = $149 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,208
Downpayment
20%
$44,960
Closing costs
1%
$2,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,249
Total Expenses
$2,100
Mortgage P&I
54%
$1,212
Property Taxes
10%
$224
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0