Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.6% first-year return on $47,250 initial cash invested.
6.6%
Cash On Cash
8.29%
Cap Rate
1.34
DSCR
$2,759
Rent
$260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,759 income − $2,499 expenses = $260 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
$2,759
Total Expenses
$2,499
Mortgage P&I
42%
$1,157
Property Taxes
20%
$545
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0