Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.07% first-year return on $47,229 initial cash invested.
4.07%
Cash On Cash
7.65%
Cap Rate
1.22
DSCR
$1,934
Rent
$160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,934 income − $1,774 expenses = $160 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,934
Total Expenses
$1,774
Mortgage P&I
61%
$1,177
Property Taxes
1%
$15
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0