Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.27% first-year return on $47,313 initial cash invested.
1.27%
Cash On Cash
6.85%
Cap Rate
1.12
DSCR
$1,796
Rent
$50
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $1,746 expenses = $50 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,313
Downpayment
20%
$45,060
Closing costs
1%
$2,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,796
Total Expenses
$1,746
Mortgage P&I
64%
$1,146
Property Taxes
2%
$34
Home Insurance
5%
$98
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0