Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.89% first-year return on $47,229 initial cash invested.
3.89%
Cash On Cash
7.98%
Cap Rate
1.21
DSCR
$2,180
Rent
$153
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,180 income − $2,027 expenses = $153 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,180
Total Expenses
$2,027
Mortgage P&I
57%
$1,234
Property Taxes
7%
$147
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0