Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.53% first-year return on $47,145 initial cash invested.
1.53%
Cash On Cash
7.55%
Cap Rate
1.13
DSCR
$2,004
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,004 income − $1,944 expenses = $60 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,145
Downpayment
20%
$44,900
Closing costs
1%
$2,245
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,004
Total Expenses
$1,944
Mortgage P&I
63%
$1,253
Property Taxes
4%
$90
Home Insurance
4%
$81
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0