Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.12% first-year return on $47,250 initial cash invested.
1.12%
Cash On Cash
7.16%
Cap Rate
1.11
DSCR
$1,860
Rent
$44
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,860 income − $1,816 expenses = $44 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.1%
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
$1,860
Total Expenses
$1,816
Mortgage P&I
65%
$1,205
Property Taxes
3%
$48
Home Insurance
4%
$79
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0