Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.85% first-year return on $47,229 initial cash invested.
1.85%
Cash On Cash
7.77%
Cap Rate
1.14
DSCR
$2,190
Rent
$73
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $2,117 expenses = $73 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.6%
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
$2,190
Total Expenses
$2,117
Mortgage P&I
58%
$1,273
Property Taxes
9%
$195
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$131
Maintenance
5%
$110
Other
0%
$0