Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.99% first-year return on $47,250 initial cash invested.
5.99%
Cash On Cash
8.23%
Cap Rate
1.33
DSCR
$2,938
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $2,702 expenses = $236 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
$2,938
Total Expenses
$2,702
Mortgage P&I
39%
$1,160
Property Taxes
24%
$699
Home Insurance
3%
$79
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0