Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.31% first-year return on $47,229 initial cash invested.
13.31%
Cash On Cash
10.05%
Cap Rate
1.56
DSCR
$3,003
Rent
$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $2,479 expenses = $524 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,003
Total Expenses
$2,479
Mortgage P&I
40%
$1,209
Property Taxes
14%
$411
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0