Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.67% first-year return on $52,521 initial cash invested.
6.67%
Cash On Cash
8.07%
Cap Rate
1.35
DSCR
$2,933
Rent
$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,521
Downpayment
20%
$50,020
Closing costs
1%
$2,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,933
Total Expenses
$2,641
Mortgage P&I
42%
$1,242
Property Taxes
19%
$547
Home Insurance
3%
$89
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0