Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.25% first-year return on $52,458 initial cash invested.
0.25%
Cash On Cash
6.53%
Cap Rate
1.08
DSCR
$1,898
Rent
$11
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,458
Downpayment
20%
$49,960
Closing costs
1%
$2,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,898
Total Expenses
$1,887
Mortgage P&I
66%
$1,254
Property Taxes
4%
$77
Home Insurance
3%
$62
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0