Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.22% first-year return on $47,250 initial cash invested.
14.22%
Cash On Cash
9.96%
Cap Rate
1.58
DSCR
$2,514
Rent
$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,514 income − $1,954 expenses = $560 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,514
Total Expenses
$1,954
Mortgage P&I
47%
$1,181
Property Taxes
2%
$40
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0