Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.68% first-year return on $52,563 initial cash invested.
4.68%
Cash On Cash
7.36%
Cap Rate
1.25
DSCR
$2,141
Rent
$205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,141 income − $1,936 expenses = $205 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,563
Downpayment
20%
$50,060
Closing costs
1%
$2,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,141
Total Expenses
$1,936
Mortgage P&I
57%
$1,224
Property Taxes
3%
$65
Home Insurance
4%
$91
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0