Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.12% first-year return on $52,479 initial cash invested.
1.12%
Cash On Cash
6.97%
Cap Rate
1.12
DSCR
$2,016
Rent
$49
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,016 income − $1,967 expenses = $49 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,016
Total Expenses
$1,967
Mortgage P&I
65%
$1,302
Property Taxes
3%
$52
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0