Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.59% first-year return on $52,479 initial cash invested.
11.59%
Cash On Cash
9.5%
Cap Rate
1.51
DSCR
$3,188
Rent
$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $2,681 expenses = $507 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,188
Total Expenses
$2,681
Mortgage P&I
41%
$1,313
Property Taxes
14%
$452
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0