Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.37% first-year return on $52,500 initial cash invested.
1.37%
Cash On Cash
6.59%
Cap Rate
1.13
DSCR
$1,946
Rent
$60
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,946
Total Expenses
$1,886
Mortgage P&I
62%
$1,215
Property Taxes
2%
$44
Home Insurance
5%
$88
HOA
2%
$33
Property Management
10%
$195
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0