Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.73% first-year return on $52,542 initial cash invested.
0.73%
Cash On Cash
6.63%
Cap Rate
1.1
DSCR
$1,875
Rent
$32
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,875 income − $1,843 expenses = $32 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,542
Downpayment
20%
$50,040
Closing costs
1%
$2,502
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,875
Total Expenses
$1,843
Mortgage P&I
67%
$1,256
Property Taxes
1%
$10
Home Insurance
5%
$89
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0