Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.99% first-year return on $52,479 initial cash invested.
5.99%
Cash On Cash
8.47%
Cap Rate
1.29
DSCR
$2,763
Rent
$262
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $2,501 expenses = $262 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,763
Total Expenses
$2,501
Mortgage P&I
49%
$1,364
Property Taxes
12%
$331
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0