Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.84% first-year return on $47,250 initial cash invested.
0.84%
Cash On Cash
6.82%
Cap Rate
1.11
DSCR
$1,850
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $1,817 expenses = $33 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,850
Total Expenses
$1,817
Mortgage P&I
62%
$1,153
Property Taxes
6%
$105
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0