Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.3% first-year return on $52,290 initial cash invested.
0.3%
Cash On Cash
7.02%
Cap Rate
1.09
DSCR
$2,115
Rent
$13
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $2,102 expenses = $13 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
7.1%
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
$2,115
Total Expenses
$2,102
Mortgage P&I
63%
$1,338
Property Taxes
6%
$126
Home Insurance
4%
$87
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0