Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.36% first-year return on $47,292 initial cash invested.
0.36%
Cash On Cash
7.06%
Cap Rate
1.09
DSCR
$1,932
Rent
$14
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,932 income − $1,918 expenses = $14 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,292
Downpayment
20%
$45,040
Closing costs
1%
$2,252
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,932
Total Expenses
$1,918
Mortgage P&I
63%
$1,214
Property Taxes
6%
$121
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0