Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.39% first-year return on $52,499 initial cash invested.
0.39%
Cash On Cash
7.28%
Cap Rate
1.09
DSCR
$2,119
Rent
$17
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,119 income − $2,102 expenses = $17 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,499
Downpayment
20%
$49,999
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,119
Total Expenses
$2,102
Mortgage P&I
66%
$1,393
Property Taxes
3%
$70
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$212
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0