Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.98% first-year return on $52,479 initial cash invested.
4.98%
Cash On Cash
8%
Cap Rate
1.26
DSCR
$2,500
Rent
$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,500 income − $2,282 expenses = $218 cash flow
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,479
Downpayment
20%
$49,980
Closing costs
1%
$2,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,500
Total Expenses
$2,282
Mortgage P&I
53%
$1,322
Property Taxes
9%
$222
Home Insurance
4%
$88
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0