Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.11% first-year return on $52,962 initial cash invested.
2.11%
Cash On Cash
7.09%
Cap Rate
1.17
DSCR
$2,513
Rent
$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,513 income − $2,420 expenses = $93 cash flow
Investment Breakdown
|
Purchase Price
$252k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,962
Downpayment
20%
$50,440
Closing costs
1%
$2,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,513
Total Expenses
$2,420
Mortgage P&I
51%
$1,271
Property Taxes
16%
$406
Home Insurance
4%
$89
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0