Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.2% first-year return on $47,250 initial cash invested.
0.2%
Cash On Cash
6.7%
Cap Rate
1.08
DSCR
$1,768
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,768 income − $1,760 expenses = $8 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
$1,768
Total Expenses
$1,760
Mortgage P&I
66%
$1,161
Property Taxes
3%
$61
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0