Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.11% first-year return on $47,250 initial cash invested.
2.11%
Cash On Cash
7.15%
Cap Rate
1.15
DSCR
$1,914
Rent
$83
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,914 income − $1,831 expenses = $83 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,914
Total Expenses
$1,831
Mortgage P&I
61%
$1,161
Property Taxes
4%
$81
Home Insurance
4%
$79
HOA
1%
$12
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0