Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 30.25% first-year return on $47,250 initial cash invested.
30.25%
Cash On Cash
14%
Cap Rate
2.13
DSCR
$4,009
Rent
$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,009 income − $2,818 expenses = $1,191 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,009
Total Expenses
$2,818
Mortgage P&I
31%
$1,234
Property Taxes
12%
$463
Home Insurance
2%
$79
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$241
Maintenance
5%
$200
Other
0%
$0