Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.5% first-year return on $47,250 initial cash invested.
1.5%
Cash On Cash
7.6%
Cap Rate
1.13
DSCR
$2,140
Rent
$59
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,140 income − $2,081 expenses = $59 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,140
Total Expenses
$2,081
Mortgage P&I
59%
$1,259
Property Taxes
9%
$187
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0