Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.41% first-year return on $47,229 initial cash invested.
2.41%
Cash On Cash
6.94%
Cap Rate
1.17
DSCR
$1,817
Rent
$95
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,817
Total Expenses
$1,722
Mortgage P&I
61%
$1,114
Property Taxes
3%
$56
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$182
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0