Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.89% first-year return on $47,250 initial cash invested.
8.89%
Cash On Cash
8.85%
Cap Rate
1.39
DSCR
$2,354
Rent
$350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $2,004 expenses = $350 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,354
Total Expenses
$2,004
Mortgage P&I
51%
$1,191
Property Taxes
5%
$122
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0