Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.14% first-year return on $52,290 initial cash invested.
5.14%
Cash On Cash
8.11%
Cap Rate
1.28
DSCR
$2,812
Rent
$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,812 income − $2,588 expenses = $224 cash flow
Investment Breakdown
|
Purchase Price
$249k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,290
Downpayment
20%
$49,800
Closing costs
1%
$2,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,812
Total Expenses
$2,588
Mortgage P&I
47%
$1,317
Property Taxes
7%
$202
Home Insurance
3%
$87
HOA
9%
$250
Property Management
10%
$281
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0