Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.05% first-year return on $47,250 initial cash invested.
0.05%
Cash On Cash
6.54%
Cap Rate
1.09
DSCR
$1,987
Rent
$2
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
6.4%
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
$1,987
Total Expenses
$1,985
Mortgage P&I
57%
$1,126
Property Taxes
13%
$264
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0