Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.79% first-year return on $47,250 initial cash invested.
2.79%
Cash On Cash
7.58%
Cap Rate
1.18
DSCR
$2,045
Rent
$110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,045 income − $1,935 expenses = $110 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,045
Total Expenses
$1,935
Mortgage P&I
59%
$1,209
Property Taxes
6%
$116
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$123
Maintenance
5%
$102
Other
0%
$0