Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.48% first-year return on $47,229 initial cash invested.
3.48%
Cash On Cash
7.45%
Cap Rate
1.2
DSCR
$1,966
Rent
$137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $1,829 expenses = $137 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,966
Total Expenses
$1,829
Mortgage P&I
59%
$1,162
Property Taxes
3%
$64
Home Insurance
4%
$79
HOA
1%
$13
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0