Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.42% first-year return on $47,250 initial cash invested.
4.42%
Cash On Cash
7.73%
Cap Rate
1.24
DSCR
$2,162
Rent
$174
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
6.7%
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
$2,162
Total Expenses
$1,988
Mortgage P&I
54%
$1,167
Property Taxes
8%
$180
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0