Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.02% first-year return on $52,437 initial cash invested.
3.02%
Cash On Cash
7.19%
Cap Rate
1.19
DSCR
$2,181
Rent
$132
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,437
Downpayment
20%
$49,940
Closing costs
1%
$2,497
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,181
Total Expenses
$2,049
Mortgage P&I
58%
$1,256
Property Taxes
6%
$138
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0