Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.32% first-year return on $52,290 initial cash invested.
2.32%
Cash On Cash
7.08%
Cap Rate
1.16
DSCR
$2,073
Rent
$101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,073 income − $1,972 expenses = $101 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,073
Total Expenses
$1,972
Mortgage P&I
61%
$1,264
Property Taxes
4%
$82
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0