Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.49% first-year return on $47,250 initial cash invested.
2.49%
Cash On Cash
7.83%
Cap Rate
1.17
DSCR
$2,285
Rent
$98
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $2,187 expenses = $98 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,285
Total Expenses
$2,187
Mortgage P&I
55%
$1,256
Property Taxes
11%
$259
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0