Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.77% first-year return on $52,500 initial cash invested.
14.77%
Cash On Cash
10.2%
Cap Rate
1.6
DSCR
$2,946
Rent
$646
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,946 income − $2,300 expenses = $646 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,946
Total Expenses
$2,300
Mortgage P&I
45%
$1,331
Property Taxes
4%
$115
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0