Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.17% first-year return on $47,334 initial cash invested.
10.17%
Cash On Cash
9.35%
Cap Rate
1.43
DSCR
$2,583
Rent
$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,583 income − $2,182 expenses = $401 cash flow
Investment Breakdown
|
Purchase Price
$225k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$47,334
Downpayment
20%
$45,080
Closing costs
1%
$2,254
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,583
Total Expenses
$2,182
Mortgage P&I
48%
$1,227
Property Taxes
8%
$204
Home Insurance
3%
$80
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0